13.88
Revenue€M
8.653
9.548
10.17
10.85
11.99
13.01
14.28
15.75
17.34
19.18
15.05
9.86%
9.27%
59
8.99
Revenue growth%
23.97
26.46
29.00
29.86
30.26
33.03
35.53
33.69
35.94
38.56
23.18
35.53
31.64
20
5.57
Gross margin%
12.28
10.54
10.60
9.70
8.26
10.21
11.32
13.31
15.71
18.34
23.91
13.31
10.96
37
15.67
Operating margin%
13.22
12.37
11.91
9.22
12.06
13.81
14.25
16.81
19.67
20.13
3.16
16.81
13.52
79
19.35
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.87
1.32
1.81
20.87
0.87
0.40
80
33.61
P/E ratio (avg)x
15.11
13.64
13.31
14.60
15.10
15.55
14.87
13.38
14.58
15.56
23.29
14.87
14.73
50
23.91
EV/EBITx
16.15
16.57
19.21
18.48
18.36
17.99
17.40
20.01
22.41
22.80
16.52
20.01
18.42
70
24.83
FCF yield (avg)%
7.24
7.56
5.94
5.05
4.15
1.36
0.84
2.16
0.40
0.40
8.43
0.84
3.15
77
11.85
FCF margin%
23.34
20.50
21.05
18.37
20.07
17.15
18.30
17.80
18.37
18.17
13.32
18.17
18.37
19
0.481
FCF / Net incomex
0.962
1.043
0.947
0.851
0.961
0.892
0.808
0.893
0.957
0.991
0.488
0.893
0.952
30
22.42
ROIC%
26.32
26.15
28.59
30.84
32.21
30.21
32.18
32.10
34.08
34.69
22.41
32.18
31.47
6
28.63
Return on equity%
18.36
18.80
19.40
21.79
18.93
21.22
23.07
24.72
23.12
25.89
29.79
23.12
21.51
26
27.19
Return on assets%
14.72
12.28
13.87
15.60
18.59
18.27
15.82
17.78
15.03
16.28
21.82
16.28
15.71
11
1.77
EPS€
3.37
3.55
3.93
3.95
3.98
4.51
5.05
5.68
5.23
5.94
1.95
8.31%
6.77%
—
13.55
EPS growth%
18.19
19.70
21.83
21.28
19.78
21.87
24.61
25.57
25.76
24.85
19.42
24.85
21.85
85
2.28
Bookvalue per sh€
2.11
2.18
2.26
2.48
2.35
2.27
2.52
2.33
2.43
2.26
2.50
(0.81%)
1.45%
—
0.95
FCF per share€
1.31
1.58
1.85
2.18
2.22
2.45
2.86
3.23
3.79
4.40
0.85
14.70%
12.97%
—
2.73
Dividend per sh€
2.56
2.49
2.34
2.36
2.56
2.36
2.56
2.85
2.68
2.63
3.01
0.51%
0.94%
—
6.38
Div yield (avg)%
2.05
2.47
5.36
7.45
4.65
3.54
3.39
5.33
7.29
4.91
29.02
4.91
4.78
31
27.89
Payout ratio%
20.44
22.34
22.04
21.69
24.02
26.90
26.41
28.02
25.19
24.88
21.82
26.41
24.45
27
6.070
Shares (diluted)M
8.136
8.831
9.977
9.625
11.23
11.47
13.18
12.61
12.72
15.14
5.858
6.16%
6.24%
45
17.71
Buyback yield%
7.30
4.91
3.42
3.93
2.42
2.83
4.11
6.89
9.03
9.40
5.23
6.89
4.51
77
0.146
D/E ratiox
1.707
1.936
2.210
2.601
2.990
3.266
3.753
3.693
3.501
3.869
1.145
3.693
3.128
88
1.262
Enterprise value€M
1.803
1.782
1.700
1.874
1.790
1.899
1.906
1.957
2.080
2.021
1.165
2.46%
1.25%
86
8.084
LT debt€M
7.914
8.696
8.867
8.049
8.481
8.763
8.515
8.048
8.331
9.188
1.399
1.61%
1.59%
92
Revenue
€19.18M
9.27%
1.00×
Cost of revenue
€11.37M
9.26%
1.00×
Operating expenses
€2.590M
9.00%
0.98×
Property and equipment
19.40%