7.920
Revenue€M
13.88
14.83
15.61
17.11
18.31
19.36
21.10
22.08
23.36
24.72
8.250
6.18%
6.48%
65
2.14
Revenue growth%
7.89
8.12
8.87
7.62
6.92
5.03
2.35
2.29
1.32
0.40
27.61
2.29
5.97
49
12.39
Gross margin%
0.40
0.40
1.44
3.72
2.23
1.73
1.06
0.40
0.40
0.40
16.38
0.40
0.73
90
27.76
Operating margin%
26.51
27.06
24.50
26.33
26.75
28.71
30.43
30.21
28.37
29.60
17.65
29.60
27.71
7
19.22
Net margin%
24.57
23.26
23.01
22.84
20.92
22.59
22.51
24.33
26.84
24.51
2.35
24.33
23.13
72
14.59
P/E ratio (avg)x
5.002
4.762
4.692
5.075
4.420
4.159
3.719
3.887
3.322
3.182
28.09
3.719
4.290
66
29.87
EV/EBITx
47.69
46.35
52.31
49.25
50.88
58.27
64.21
71.11
71.51
80.76
20.03
71.11
55.29
11
24.27
FCF yield (avg)%
7.14
9.21
8.62
8.66
11.02
8.28
5.57
6.45
5.74
6.49
18.29
6.45
7.71
95
23.80
FCF margin%
27.81
25.91
27.24
27.40
25.90
25.23
26.98
24.12
25.75
25.46
16.24
25.46
25.90
49
1.567
FCF / Net incomex
0.660
0.736
0.696
0.644
0.659
0.625
0.683
0.668
0.660
0.584
0.150
0.660
0.660
83
29.72
ROIC%
3.59
1.68
4.15
4.44
6.53
6.95
9.59
8.25
9.33
9.62
8.43
9.33
6.74
40
2.75
Return on equity%
5.46
3.03
4.07
4.32
5.60
7.47
6.35
7.38
5.36
4.71
21.07
6.35
5.41
12
15.67
Return on assets%
15.07
16.95
15.38
12.80
13.52
14.17
15.52
13.56
13.68
12.93
20.62
13.68
13.92
88
2.63
EPS€
4.44
4.34
4.18
4.11
4.07
3.96
3.73
3.51
3.78
3.60
2.85
(2.45%)
(0.76%)
—
5.35
EPS growth%
25.91
24.22
26.80
25.30
26.90
28.98
28.09
26.66
24.10
23.02
7.39
26.66
26.29
7
6.19
Bookvalue per sh€
6.70
6.66
6.64
7.65
8.73
8.43
9.35
9.30
9.05
10.34
6.75
3.46%
5.59%
—
3.41
FCF per share€
11.76
13.75
14.32
13.94
14.81
16.95
17.08
20.18
22.06
23.17
6.45
9.37%
8.44%
—
6.88
Dividend per sh€
5.05
4.35
3.93
4.00
3.53
3.37
3.52
3.56
3.25
3.27
6.47
(1.53%)
(4.81%)
—
20.21
Div yield (avg)%
19.73
22.14
19.47
16.64
19.13
16.26
16.57
16.87
19.55
21.83
29.97
16.87
19.30
50
2.03
Payout ratio%
16.32
15.35
14.07
13.69
13.16
11.42
8.93
11.60
13.62
12.59
29.19
11.60
13.39
6
1.995
Shares (diluted)M
2.256
2.403
2.737
2.916
3.300
3.396
3.724
4.257
4.321
4.857
2.034
8.04%
9.12%
61
11.90
Buyback yield%
1.19
0.40
0.40
0.40
0.40
0.40
1.36
2.20
3.97
2.08
10.82
2.08
0.80
77
0.230
D/E ratiox
1.199
1.243
1.165
1.080
1.180
1.219
1.123
1.032
0.977
0.867
0.629
1.032
1.144
52
25.91
Enterprise value€M
9.029
9.393
10.88
11.64
12.90
15.13
17.27
18.82
18.16
19.36
29.78
8.46%
7.58%
32
20.71
LT debt€M
7.118
7.173
6.728
7.147
6.276
6.389
6.940
7.516
7.914
8.219
18.95
5.54%
2.08%
45
Revenue
€24.72M
6.48%
1.00×
Cost of revenue
€14.75M
6.54%
1.01×
Operating expenses
€4.008M
5.57%
0.92×
Property and equipment
16.34%
Goodwill & intangibles
16.24%
Spread over hurdle
48.07%