10.16
Revenue€M
15.09
15.47
15.93
17.00
17.36
17.99
19.10
19.74
21.00
21.96
10.74
4.82%
4.46%
59
2.77
Revenue growth%
26.03
25.16
26.53
29.20
27.76
29.96
32.10
32.18
33.38
32.42
22.29
32.18
29.58
44
20.97
Gross margin%
18.60
16.72
17.51
18.44
21.42
19.73
18.44
20.37
20.14
23.05
19.64
20.14
19.17
70
27.46
Operating margin%
23.64
25.94
25.13
25.63
26.61
24.69
23.93
23.36
25.50
26.15
27.59
24.69
25.32
8
12.97
Net margin%
25.95
27.12
28.63
26.03
25.68
26.31
25.74
23.93
26.08
27.94
24.06
26.08
26.06
63
9.636
P/E ratio (avg)x
12.33
12.61
11.00
10.23
10.92
10.64
10.34
9.347
9.074
9.340
12.93
9.347
10.49
13
11.33
EV/EBITx
16.56
14.47
13.40
13.56
14.77
13.07
13.10
12.52
12.02
13.09
11.49
13.07
13.25
50
29.13
FCF yield (avg)%
26.34
24.59
24.14
25.40
28.30
28.51
29.06
27.76
29.91
27.77
8.01
28.51
27.77
48
13.09
FCF margin%
28.04
27.90
26.74
23.82
23.77
20.88
19.59
17.91
19.44
17.19
27.19
19.44
22.33
26
0.947
FCF / Net incomex
0.773
0.829
0.920
0.838
0.752
0.792
0.729
0.747
0.819
0.885
0.128
0.792
0.806
19
6.59
ROIC%
13.57
14.65
14.54
12.55
10.65
13.24
10.78
7.96
8.19
7.32
4.20
8.19
11.67
95
21.02
Return on equity%
12.85
11.90
14.12
12.21
12.14
9.31
9.60
11.48
10.70
10.09
26.62
10.09
11.69
27
5.74
Return on assets%
16.75
14.70
15.18
13.11
14.05
14.65
15.33
16.28
15.68
18.62
21.90
15.68
15.25
56
0.31
EPS€
1.93
2.04
2.16
2.16
2.25
2.18
2.27
2.18
2.39
2.49
0.34
2.00%
3.92%
—
9.17
EPS growth%
14.95
14.29
15.74
14.76
14.33
13.15
11.03
10.47
9.04
10.81
8.97
10.81
13.72
15
0.66
Bookvalue per sh€
1.64
1.85
1.75
1.90
2.00
2.17
2.29
2.62
2.61
2.88
0.42
7.48%
5.02%
—
0.26
FCF per share€
1.29
1.26
1.24
1.34
1.23
1.12
1.15
1.07
1.13
1.29
0.66
0.95%
0.77%
—
0.36
Dividend per sh€
2.07
2.21
2.09
2.41
2.76
3.08
3.52
3.41
3.79
4.16
0.61
8.50%
8.71%
—
5.45
Div yield (avg)%
6.59
7.00
5.26
5.44
6.70
4.58
4.00
3.83
6.15
6.62
24.74
4.58
5.79
24
10.55
Payout ratio%
17.05
16.61
17.51
15.99
14.49
14.39
12.57
10.22
7.66
6.21
20.13
10.22
14.44
11
9.686
Shares (diluted)M
14.00
15.08
17.06
16.59
19.19
20.35
21.99
21.90
20.93
20.20
9.922
1.03%
4.80%
37
29.18
Buyback yield%
3.78
1.10
0.40
0.40
0.40
2.34
2.46
1.50
2.54
2.11
26.59
2.34
1.80
51
1.478
D/E ratiox
1.005
1.054
1.225
1.343
1.468
1.416
1.337
1.445
1.691
1.726
0.756
1.445
1.379
39
15.57
Enterprise value€M
4.782
4.920
5.455
5.671
6.248
6.133
7.039
7.122
7.027
7.545
8.343
3.84%
5.38%
81
16.81
LT debt€M
2.108
2.249
2.354
2.431
2.396
2.279
2.494
2.501
2.442
2.546
13.06
1.22%
1.34%
73
Revenue
€21.96M
4.46%
1.00×
Cost of revenue
€11.24M
4.44%
1.00×
Operating expenses
€3.255M
5.11%
1.06×
Goodwill & intangibles
17.37%
Property and equipment
17.20%
Spread over hurdle
22.65%