29.69
Revenue€M
12.20
13.51
14.83
16.23
17.53
18.64
20.26
22.18
24.08
25.68
32.35
7.94%
8.83%
14
29.77
Revenue growth%
30.86
33.78
32.93
31.78
34.63
32.26
33.59
31.36
30.99
28.38
11.06
31.36
32.02
15
11.05
Gross margin%
11.27
9.38
10.29
11.88
12.80
13.77
10.78
10.09
10.18
7.93
29.41
10.18
10.54
55
28.90
Operating margin%
14.65
12.79
11.26
9.35
7.49
9.18
10.16
8.75
8.21
9.15
24.47
9.15
9.26
62
29.41
Net margin%
18.93
20.36
22.49
25.17
27.42
26.96
26.50
27.71
29.05
31.69
24.18
27.71
26.73
66
15.09
P/E ratio (avg)x
27.35
27.32
28.17
27.48
26.55
28.79
25.12
22.66
21.08
18.31
32.00
22.66
26.94
6
34.06
EV/EBITx
11.79
10.62
11.10
11.39
10.01
9.608
10.64
11.63
12.40
12.35
11.83
11.63
11.25
83
17.91
FCF yield (avg)%
3.55
3.53
2.34
0.63
0.40
3.29
4.44
2.07
4.60
7.19
22.73
4.44
3.41
52
21.47
FCF margin%
12.19
11.31
12.81
12.53
14.82
12.30
13.10
13.54
14.83
15.58
8.02
13.54
12.96
68
0.131
FCF / Net incomex
0.968
1.000
1.192
1.376
1.429
1.385
1.363
1.435
1.649
1.795
1.098
1.435
1.381
89
27.57
ROIC%
10.38
12.73
9.99
8.61
7.78
6.92
8.21
6.73
5.05
3.79
16.08
6.73
7.99
45
10.49
Return on equity%
18.72
18.92
16.78
15.35
15.99
16.92
17.32
16.18
14.43
15.64
3.27
16.18
16.48
33
3.43
Return on assets%
33.58
36.23
36.95
35.21
34.81
35.78
36.79
38.68
36.51
35.68
19.83
36.51
36.00
16
0.14
EPS€
0.38
0.37
0.35
0.37
0.35
0.36
0.33
0.36
0.34
0.32
0.15
(1.97%)
(2.35%)
—
13.09
EPS growth%
18.67
19.18
17.52
18.39
20.99
21.29
21.73
23.72
23.64
22.53
28.48
22.53
21.14
10
0.58
Bookvalue per sh€
0.23
0.27
0.29
0.28
0.32
0.33
0.34
0.37
0.41
0.50
0.78
9.05%
9.53%
—
0.41
FCF per share€
0.61
0.66
0.69
0.63
0.56
0.58
0.55
0.47
0.40
0.35
0.26
(8.83%)
(6.74%)
—
0.19
Dividend per sh€
0.58
0.62
0.70
0.72
0.82
0.92
0.89
0.84
0.79
0.76
0.96
(1.52%)
2.13%
—
13.65
Div yield (avg)%
21.90
23.53
25.90
23.91
24.98
25.25
24.99
27.26
27.04
27.04
5.65
27.04
25.12
73
22.07
Payout ratio%
23.28
23.38
20.88
18.32
17.24
16.84
17.38
17.65
19.35
22.20
22.19
17.65
18.83
15
20.87
Shares (diluted)M
34.81
39.20
46.76
45.47
46.09
48.29
57.66
66.48
68.07
75.74
21.15
10.45%
9.30%
7
17.92
Buyback yield%
5.56
6.85
9.26
10.24
9.87
12.48
14.28
11.99
10.08
11.13
16.58
11.99
10.16
77
0.148
D/E ratiox
0.074
0.070
0.070
0.065
0.072
0.078
0.083
0.078
0.070
0.065
0.266
0.078
0.071
75
5.448
Enterprise value€M
18.30
18.75
20.81
19.43
17.35
19.23
20.49
22.85
20.86
23.11
22.12
5.90%
2.51%
38
6.878
LT debt€M
23.49
26.05
28.57
27.79
28.66
32.02
32.31
30.94
32.73
31.96
19.49
2.20%
4.23%
79
Revenue
€25.68M
8.83%
1.00×
Cost of revenue
€15.07M
9.30%
1.04×
Operating expenses
€3.542M
7.69%
0.90×
Property and equipment
22.48%
Goodwill & intangibles
16.07%