2.147
Revenue€M
11.21
11.46
12.17
12.71
13.13
13.86
14.33
15.18
15.81
16.10
2.236
4.16%
4.05%
33
16.57
Revenue growth%
28.12
30.45
30.42
27.67
30.63
33.04
34.31
36.16
38.54
35.70
3.58
35.70
31.84
89
7.92
Gross margin%
20.83
20.27
22.82
20.08
17.53
16.58
15.27
17.73
15.89
13.89
21.72
15.89
17.63
75
2.34
Operating margin%
19.18
18.63
17.01
18.47
19.14
17.40
16.06
17.32
19.68
22.52
9.86
17.40
18.55
83
11.62
Net margin%
8.11
5.47
3.47
2.45
1.79
2.83
4.80
6.50
7.35
7.75
13.46
6.50
5.13
71
6.136
P/E ratio (avg)x
13.16
12.84
13.71
12.16
12.82
12.61
11.41
11.06
11.30
11.78
37.12
11.41
12.38
16
31.73
EV/EBITx
21.13
22.97
24.87
28.46
28.08
31.72
35.94
36.81
39.21
41.94
30.64
36.81
30.09
83
28.74
FCF yield (avg)%
26.15
27.31
26.51
26.46
27.80
29.29
27.43
26.86
24.52
24.70
13.05
26.86
26.68
41
19.56
FCF margin%
16.43
16.87
17.66
17.18
15.38
15.56
12.74
10.25
9.21
9.29
12.14
10.25
15.47
9
0.179
FCF / Net incomex
1.138
1.292
1.316
1.541
1.586
1.560
1.778
1.804
1.849
1.973
0.787
1.804
1.573
83
8.31
ROIC%
33.80
36.19
35.83
36.95
35.82
37.30
37.62
35.78
35.84
33.41
20.98
35.84
35.84
91
7.72
Return on equity%
16.86
15.96
18.91
21.36
21.32
19.90
20.61
22.32
22.03
19.31
21.42
20.61
20.26
52
17.82
Return on assets%
19.28
21.06
22.86
19.91
22.44
20.40
21.32
21.44
21.37
19.10
4.19
21.32
21.19
65
0.73
EPS€
0.18
0.19
0.18
0.16
0.15
0.16
0.16
0.16
0.14
0.14
0.81
(1.08%)
(1.96%)
—
16.96
EPS growth%
6.78
5.77
3.46
4.89
2.95
2.27
1.09
1.00
0.40
2.51
3.13
1.09
2.73
18
0.61
Bookvalue per sh€
0.26
0.27
0.30
0.32
0.32
0.32
0.30
0.35
0.35
0.37
0.55
2.69%
4.81%
—
0.22
FCF per share€
0.58
0.62
0.59
0.55
0.53
0.51
0.46
0.50
0.53
0.49
0.22
(1.58%)
(1.76%)
—
0.32
Dividend per sh€
0.42
0.49
0.57
0.62
0.71
0.75
0.86
0.92
1.09
1.08
0.27
8.75%
9.86%
—
26.37
Div yield (avg)%
3.61
5.63
3.10
5.31
3.73
2.91
1.18
2.48
4.69
3.86
18.29
2.91
3.67
43
7.33
Payout ratio%
23.10
23.30
20.64
22.84
24.05
25.85
28.32
30.04
30.31
27.81
23.61
28.32
24.95
46
10.58
Shares (diluted)M
11.89
12.73
11.77
12.36
12.01
12.85
11.88
12.26
12.74
14.49
10.10
3.82%
1.25%
68
11.02
Buyback yield%
29.31
27.83
26.48
28.22
27.59
30.17
29.58
31.65
33.34
34.88
26.18
31.65
29.44
40
0.102
D/E ratiox
1.022
1.122
1.067
1.083
1.165
1.351
1.571
1.720
1.592
1.638
1.259
1.592
1.258
32
9.207
Enterprise value€M
7.704
8.421
8.684
10.30
11.91
11.99
11.63
13.24
15.02
15.05
13.07
4.79%
8.29%
12
8.850
LT debt€M
4.293
3.905
3.422
3.101
2.836
3.121
3.383
3.702
3.713
3.962
12.86
6.91%
(0.02%)
89
Revenue
€16.10M
4.05%
1.00×
Cost of revenue
€9.169M
4.05%
1.00×
Operating expenses
€2.041M
3.59%
0.96×
Goodwill & intangibles
19.32%
Property and equipment
14.79%