3.163
Revenue€M
9.974
10.95
11.93
13.14
14.37
15.17
16.01
17.37
18.55
19.85
3.491
6.68%
8.06%
87
17.15
Revenue growth%
25.51
24.42
23.83
23.81
25.54
28.40
26.05
24.95
26.62
25.79
27.88
26.05
25.53
54
13.04
Gross margin%
8.30
10.05
9.68
9.10
10.62
12.02
11.64
11.44
10.04
10.76
17.44
11.44
10.33
41
19.87
Operating margin%
25.56
25.84
25.94
23.17
25.84
25.92
24.80
26.00
28.23
29.40
24.37
26.00
25.88
10
8.90
Net margin%
10.82
10.10
12.94
12.70
12.82
13.68
12.42
14.65
12.86
10.66
29.68
12.86
12.76
45
37.64
P/E ratio (avg)x
16.03
15.46
17.03
18.18
17.54
15.73
16.88
16.09
15.04
13.44
34.93
15.73
16.06
84
35.31
EV/EBITx
29.75
32.67
30.14
30.48
30.35
33.26
29.70
26.62
23.69
21.80
18.29
26.62
29.95
6
26.87
FCF yield (avg)%
22.68
20.96
18.46
17.45
15.09
14.78
15.71
18.46
15.74
17.85
15.62
15.74
17.65
19
3.60
FCF margin%
0.44
2.14
0.40
0.40
2.27
3.08
0.40
0.40
0.40
0.59
21.31
0.40
0.42
11
0.524
FCF / Net incomex
2.162
2.322
2.580
3.058
2.960
3.031
3.465
3.907
4.078
4.522
1.087
3.907
3.044
9
13.21
ROIC%
7.44
6.65
4.64
1.67
3.35
4.41
5.66
6.91
6.89
5.97
6.02
5.97
5.81
90
14.05
Return on equity%
21.83
21.86
24.25
22.23
23.37
24.11
22.63
24.23
24.37
26.85
25.82
24.23
23.74
15
27.66
Return on assets%
6.49
6.73
6.16
7.45
9.94
9.19
11.33
12.99
15.10
17.60
9.92
12.99
9.56
85
0.45
EPS€
0.56
0.55
0.59
0.62
0.69
0.70
0.66
0.66
0.73
0.77
0.50
2.29%
2.16%
—
24.59
EPS growth%
2.26
3.88
4.15
6.15
8.28
5.93
3.94
5.98
7.75
7.84
12.93
5.98
5.95
84
0.41
Bookvalue per sh€
0.57
0.61
0.58
0.61
0.60
0.65
0.70
0.67
0.75
0.80
0.21
5.85%
4.81%
—
0.61
FCF per share€
0.30
0.31
0.33
0.35
0.41
0.46
0.54
0.66
0.68
0.74
0.25
12.70%
11.00%
—
0.22
Dividend per sh€
0.62
0.61
0.63
0.65
0.69
0.64
0.58
0.63
0.64
0.58
0.38
(3.31%)
0.42%
—
4.72
Div yield (avg)%
7.79
9.77
8.43
7.54
5.25
6.01
5.61
2.92
4.73
6.86
15.47
5.61
6.43
94
9.12
Payout ratio%
30.56
30.05
28.04
28.59
29.81
32.70
29.86
32.21
31.49
32.54
21.83
32.21
30.31
65
15.97
Shares (diluted)M
14.91
14.91
16.01
16.19
16.79
16.71
16.95
15.43
13.98
14.48
16.40
(2.91%)
(0.31%)
88
14.84
Buyback yield%
6.01
5.91
4.73
7.26
6.03
3.69
4.83
6.70
5.26
6.14
14.78
5.26
5.96
52
1.050
D/E ratiox
0.111
0.110
0.121
0.108
0.097
0.094
0.085
0.076
0.084
0.075
0.264
0.084
0.096
73
3.918
Enterprise value€M
6.884
7.385
7.610
7.718
9.024
10.57
10.17
9.953
10.94
12.80
17.21
7.24%
8.01%
11
7.530
LT debt€M
24.38
23.99
26.78
26.35
29.49
34.04
35.41
40.27
47.17
48.05
13.75
10.26%
8.52%
46
Revenue
€19.85M
8.06%
1.00×
Cost of revenue
€12.16M
8.24%
1.02×
Operating expenses
€3.439M
7.86%
0.98×
Goodwill & intangibles
19.56%
Property and equipment
15.82%