27.26
Revenue€M
34.56
35.32
36.98
37.80
38.76
40.11
42.42
44.62
47.49
48.72
28.23
4.68%
4.15%
43
6.94
Revenue growth%
8.03
6.12
5.58
8.33
10.00
12.82
10.17
11.23
10.97
9.81
3.32
10.97
9.90
12
9.78
Gross margin%
23.32
22.56
24.50
25.46
27.72
27.27
24.43
23.50
24.14
24.51
14.77
24.43
24.46
50
9.10
Operating margin%
24.24
26.47
29.06
27.65
29.71
28.27
28.62
28.91
26.64
24.04
25.01
28.27
27.96
47
2.36
Net margin%
18.93
20.97
18.39
20.19
19.43
19.04
18.19
20.79
20.54
20.00
16.49
20.00
19.71
30
12.19
P/E ratio (avg)x
10.73
12.12
12.21
12.57
13.12
13.78
15.78
17.76
19.51
21.14
18.77
17.76
13.45
59
11.68
EV/EBITx
32.31
34.26
38.04
36.64
39.55
44.90
47.30
49.06
53.10
59.72
26.30
49.06
42.22
22
18.24
FCF yield (avg)%
21.53
22.15
20.16
19.43
21.78
19.62
21.26
23.64
24.68
26.24
8.48
23.64
21.65
86
4.59
FCF margin%
19.70
16.98
14.33
13.17
14.56
17.34
18.87
20.58
22.60
20.09
2.21
20.09
18.11
77
1.686
FCF / Net incomex
0.764
0.735
0.782
0.792
0.734
0.653
0.621
0.599
0.628
0.545
1.099
0.621
0.694
76
2.38
ROIC%
11.15
8.40
6.82
6.51
3.99
1.82
0.40
0.40
0.40
0.62
19.37
0.40
2.91
11
20.41
Return on equity%
9.65
8.89
9.89
8.24
8.77
7.30
9.94
9.84
7.64
10.01
9.65
9.84
9.27
17
16.58
Return on assets%
2.92
3.50
5.80
4.98
2.00
3.68
6.15
3.47
1.94
2.53
8.01
3.47
3.49
37
1.37
EPS€
1.27
1.14
1.28
1.40
1.46
1.45
1.35
1.51
1.46
1.34
1.46
(1.72%)
1.09%
—
26.55
EPS growth%
1.90
4.82
6.38
6.49
5.04
3.52
6.43
5.92
5.90
2.98
2.55
5.90
5.47
18
1.11
Bookvalue per sh€
4.03
4.32
4.68
5.40
6.21
6.19
6.63
7.20
8.13
8.95
1.39
7.60%
9.54%
—
0.36
FCF per share€
3.02
3.28
3.07
3.56
4.14
4.65
5.08
5.89
5.96
5.87
1.53
7.26%
8.36%
—
1.82
Dividend per sh€
1.94
2.20
2.01
2.18
2.38
2.52
2.71
2.57
2.68
2.66
2.30
2.26%
4.60%
—
12.24
Div yield (avg)%
16.92
15.25
15.07
15.12
13.26
12.71
12.07
9.30
11.63
8.89
13.45
11.63
12.98
49
18.19
Payout ratio%
14.52
11.77
12.36
10.02
10.38
12.54
12.08
11.30
13.29
10.91
19.03
12.08
11.93
78
18.64
Shares (diluted)M
22.49
24.41
25.74
28.53
32.63
35.59
32.77
31.42
30.43
28.80
18.51
(2.46%)
3.82%
66
10.27
Buyback yield%
21.67
20.91
19.52
20.64
20.72
22.88
23.68
23.22
20.22
18.86
15.86
22.88
20.82
63
0.840
D/E ratiox
1.372
1.343
1.435
1.423
1.570
1.580
1.685
1.681
1.852
1.964
0.913
1.685
1.575
22
42.96
Enterprise value€M
14.61
14.38
15.11
16.85
18.54
17.59
18.31
19.36
18.83
19.32
40.01
0.82%
2.83%
7
38.00
LT debt€M
36.65
40.22
42.06
45.69
43.74
45.35
43.58
45.50
50.56
55.47
51.30
4.87%
4.22%
55
Revenue
€48.72M
4.15%
1.00×
Cost of revenue
€31.76M
4.14%
1.00×
Operating expenses
€11.61M
4.25%
1.01×
Property and equipment
18.91%
Spread over hurdle
(2.19%)