38.14
Revenue€M
103.4
105.0
109.0
112.7
116.7
122.5
125.1
131.8
137.6
143.6
41.85
4.23%
3.72%
13
17.25
Revenue growth%
15.77
14.37
13.99
12.36
11.50
10.86
10.80
8.58
11.38
10.30
26.94
10.80
11.44
76
9.83
Gross margin%
4.17
1.49
2.19
4.75
2.06
4.76
7.06
7.98
8.40
6.22
21.14
7.06
4.76
39
10.05
Operating margin%
31.17
32.30
31.61
28.94
31.35
31.40
29.61
26.89
24.76
27.54
5.07
27.54
30.39
76
8.97
Net margin%
27.40
26.82
25.36
26.23
27.45
26.58
29.39
27.17
25.44
26.84
5.42
26.84
26.83
90
23.54
P/E ratio (avg)x
35.74
34.95
30.83
31.53
29.27
27.08
26.70
27.37
25.18
25.97
9.580
26.70
28.32
22
21.89
EV/EBITx
23.00
19.93
18.92
16.22
14.43
14.01
12.17
12.51
13.17
12.81
28.31
12.81
14.22
21
11.94
FCF yield (avg)%
7.04
7.66
8.72
11.49
9.77
8.09
9.19
8.97
8.07
5.35
13.99
8.09
8.41
31
7.51
FCF margin%
17.98
16.81
19.31
18.95
20.36
17.43
15.90
16.38
19.09
16.62
7.65
16.62
17.71
81
1.761
FCF / Net incomex
0.289
0.322
0.287
0.279
0.307
0.311
0.325
0.290
0.275
0.277
0.758
0.290
0.289
49
11.42
ROIC%
26.56
26.31
25.24
27.58
28.44
31.06
32.86
35.31
36.59
36.43
29.66
35.31
29.75
52
5.77
Return on equity%
24.59
21.60
18.99
16.99
19.83
19.33
17.46
16.11
14.25
13.03
8.91
16.11
18.22
21
15.82
Return on assets%
20.12
19.75
21.78
22.87
23.66
25.10
24.25
25.08
26.68
28.83
8.09
25.10
23.96
29
1.24
EPS€
0.42
0.48
0.51
0.54
0.59
0.67
0.75
0.71
0.77
0.91
1.30
9.22%
7.94%
—
13.97
EPS growth%
5.53
8.13
10.37
8.20
6.84
5.37
4.28
2.14
2.57
1.63
6.58
2.57
5.45
54
0.36
Bookvalue per sh€
1.20
1.30
1.42
1.60
1.55
1.40
1.56
1.67
1.76
1.81
0.65
3.22%
4.36%
—
1.19
FCF per share€
0.92
0.98
0.97
1.04
1.06
1.05
1.04
1.06
1.02
1.15
0.49
1.75%
3.05%
—
1.34
Dividend per sh€
0.88
0.84
0.77
0.73
0.74
0.76
0.79
0.80
0.79
0.77
0.21
0.91%
(0.52%)
—
26.43
Div yield (avg)%
30.69
29.33
30.29
27.62
27.15
26.14
25.75
24.57
22.76
19.86
22.38
24.57
26.64
57
18.89
Payout ratio%
1.15
0.75
3.01
5.39
3.01
4.19
5.81
6.90
7.30
9.42
18.88
6.90
4.79
6
40.05
Shares (diluted)M
32.73
35.27
32.78
35.00
32.02
28.73
29.02
25.14
23.47
25.08
41.05
(4.77%)
(1.87%)
55
21.35
Buyback yield%
24.15
22.55
22.06
21.35
20.43
21.92
21.99
24.51
23.29
25.60
19.05
23.29
22.31
22
0.681
D/E ratiox
2.152
2.258
2.227
2.113
2.146
2.387
2.479
2.570
2.616
2.587
1.424
2.570
2.322
50
57.13
Enterprise value€M
44.63
49.62
48.06
46.85
44.17
45.67
49.02
51.48
51.85
56.39
81.13
5.01%
1.90%
17
20.67
LT debt€M
144.2
159.5
140.8
151.7
156.3
156.1
173.9
186.0
189.4
174.5
69.64
2.23%
0.86%
49
Revenue
€143.6M
3.72%
1.00×
Cost of revenue
€85.04M
3.38%
0.97×
Operating expenses
€17.40M
4.86%
1.12×
Property and equipment
17.18%