83.03
Revenue€M
74.80
78.65
82.96
86.70
90.29
95.26
100.1
106.4
110.0
114.5
88.89
4.87%
5.06%
83
2.62
Revenue growth%
8.28
6.66
7.54
5.78
4.41
6.71
8.79
9.45
12.10
13.29
3.26
9.45
7.91
22
25.67
Gross margin%
5.68
3.69
5.31
6.28
5.65
5.99
3.67
2.56
5.42
8.29
27.76
5.42
5.53
79
23.28
Operating margin%
7.23
7.50
9.33
11.87
9.54
9.83
8.08
10.16
8.80
10.77
25.70
9.83
9.43
58
22.74
Net margin%
9.06
6.99
5.43
7.94
10.91
11.68
9.08
11.00
8.37
7.49
6.90
9.08
8.72
45
20.12
P/E ratio (avg)x
17.42
16.54
14.79
15.84
17.43
16.00
14.71
14.49
13.73
14.79
22.49
14.71
15.32
21
20.33
EV/EBITx
20.83
24.88
27.71
30.91
34.94
37.54
36.88
42.82
43.47
43.47
14.66
42.82
35.91
46
29.25
FCF yield (avg)%
21.43
18.85
17.07
17.34
16.93
15.96
17.61
19.03
17.44
20.43
8.87
17.61
17.52
74
14.68
FCF margin%
2.45
0.40
0.40
1.03
0.40
1.44
0.40
0.40
0.40
2.97
3.17
0.40
0.40
79
1.731
FCF / Net incomex
0.210
0.183
0.176
0.174
0.172
0.154
0.140
0.137
0.144
0.144
0.189
0.144
0.163
49
27.40
ROIC%
13.83
16.20
16.21
13.60
15.70
13.09
10.17
8.77
10.52
13.06
4.08
10.52
13.35
68
20.26
Return on equity%
16.98
19.84
19.31
17.75
20.69
20.65
20.25
22.93
21.25
18.88
16.01
20.65
20.04
25
10.35
Return on assets%
39.29
38.00
37.11
36.67
37.31
35.79
37.68
38.19
41.06
42.80
9.45
38.19
37.84
43
2.54
EPS€
1.55
1.60
1.71
1.63
1.69
1.69
1.73
1.88
2.11
2.41
2.76
7.36%
6.00%
—
19.21
EPS growth%
6.45
5.15
4.56
5.88
6.92
4.09
6.11
8.76
7.34
5.43
6.61
6.11
6.00
56
1.06
Bookvalue per sh€
0.89
0.95
0.93
0.88
0.91
0.90
0.81
0.70
0.75
0.71
2.37
(4.83%)
(2.83%)
—
2.67
FCF per share€
4.99
4.93
5.19
5.75
5.66
5.65
5.77
5.91
6.87
7.37
0.51
5.43%
5.76%
—
2.03
Dividend per sh€
1.32
1.43
1.58
1.77
1.85
1.98
1.93
1.90
2.10
2.30
1.35
4.38%
6.73%
—
8.92
Div yield (avg)%
20.39
21.60
19.86
17.19
18.10
21.01
23.93
24.84
25.91
26.89
16.03
24.84
21.31
84
5.41
Payout ratio%
20.46
23.42
22.40
22.77
24.52
25.55
23.95
25.67
25.05
27.38
15.81
25.55
24.24
92
15.90
Shares (diluted)M
24.27
25.20
26.86
30.25
29.52
31.04
33.91
35.77
39.24
45.60
15.53
9.08%
7.99%
8
11.48
Buyback yield%
18.30
17.31
14.72
12.07
13.14
13.62
11.20
9.70
8.53
5.75
2.74
9.70
12.61
34
0.471
D/E ratiox
1.740
1.867
1.969
2.297
2.290
2.566
2.613
2.786
2.877
3.214
1.392
2.786
2.431
72
24.40
Enterprise value€M
47.33
51.32
56.39
54.34
54.95
53.52
48.82
50.06
44.31
45.32
60.36
(3.78%)
0.59%
32
26.42
LT debt€M
33.08
32.04
31.02
30.68
30.01
27.18
26.00
28.55
32.08
32.38
27.04
1.53%
0.27%
50
Revenue
€114.5M
5.06%
1.00×
Cost of revenue
€58.66M
5.36%
1.03×
Operating expenses
€17.18M
4.05%
0.91×
Property and equipment
16.78%
Goodwill & intangibles
15.43%