9.523
Revenue€M
31.04
32.59
33.84
36.17
38.27
39.99
42.13
45.44
48.01
49.98
10.53
5.48%
5.33%
20
8.16
Revenue growth%
23.04
20.28
20.91
23.44
24.78
22.83
20.85
19.64
20.81
19.06
28.75
20.81
20.88
90
8.08
Gross margin%
13.92
11.37
9.89
7.99
7.14
5.15
4.22
5.28
8.04
8.18
2.76
5.28
8.02
75
3.89
Operating margin%
9.72
7.04
8.79
11.19
13.00
13.50
15.68
12.79
10.59
12.16
16.02
12.79
11.68
78
25.10
Net margin%
14.00
16.14
15.20
14.29
15.40
12.79
11.12
11.01
11.41
11.33
3.58
11.33
13.40
88
23.33
P/E ratio (avg)x
22.16
21.21
22.80
21.18
21.34
22.08
23.37
24.07
24.73
23.21
15.44
23.37
22.48
87
8.721
EV/EBITx
29.39
30.19
33.21
32.78
36.55
41.65
46.34
46.09
52.25
62.30
24.07
46.34
39.10
43
25.28
FCF yield (avg)%
24.37
26.99
24.96
26.40
25.02
27.29
26.73
27.32
24.91
24.71
14.74
26.73
25.71
65
11.24
FCF margin%
21.75
23.21
22.96
22.65
23.96
25.59
27.23
24.76
22.19
20.32
3.41
24.76
23.09
35
1.142
FCF / Net incomex
1.900
2.033
2.001
1.864
1.840
1.568
1.514
1.361
1.289
1.294
0.921
1.361
1.704
73
2.10
ROIC%
23.08
21.06
21.77
20.45
19.15
18.09
16.29
18.54
15.97
17.88
8.05
17.88
18.85
83
2.39
Return on equity%
9.52
9.87
12.15
11.57
9.74
11.09
11.22
9.41
6.74
5.69
15.74
9.41
9.80
67
15.09
Return on assets%
22.93
20.36
21.16
19.25
21.21
20.85
22.93
24.87
25.85
26.57
23.53
24.87
22.07
62
1.48
EPS€
1.69
1.84
2.12
2.20
2.44
2.40
2.45
2.73
2.93
3.38
1.55
6.74%
7.01%
—
13.90
EPS growth%
26.43
26.32
29.14
27.66
29.62
29.72
30.28
30.62
32.27
31.58
20.79
30.62
29.67
24
2.42
Bookvalue per sh€
1.38
1.53
1.50
1.69
1.68
1.64
1.56
1.55
1.43
1.54
0.78
(1.70%)
1.09%
—
0.79
FCF per share€
2.52
2.51
2.55
2.68
3.15
3.07
3.15
3.11
3.02
3.31
1.36
1.06%
3.49%
—
0.99
Dividend per sh€
3.09
3.68
4.21
4.61
5.10
5.04
5.86
6.68
7.55
8.88
2.35
11.73%
12.79%
—
5.63
Div yield (avg)%
10.05
7.29
5.00
5.97
8.85
11.76
10.75
10.48
9.71
8.68
8.57
10.48
9.28
25
24.00
Payout ratio%
9.55
10.37
11.66
12.15
14.67
15.95
18.41
20.27
23.15
22.70
15.66
20.27
15.31
70
11.11
Shares (diluted)M
14.12
16.57
17.33
20.33
21.68
21.07
21.63
20.97
20.09
22.23
11.36
0.50%
6.09%
52
2.96
Buyback yield%
5.35
7.32
8.79
8.11
6.78
4.11
5.23
7.93
9.74
7.42
27.87
7.42
7.37
64
1.326
D/E ratiox
0.836
0.774
0.887
1.009
0.966
1.006
1.105
1.167
1.120
1.097
0.992
1.105
1.007
87
3.705
Enterprise value€M
17.67
18.58
20.16
19.78
19.18
21.32
22.03
25.14
26.43
28.83
38.91
8.49%
6.12%
15
3.537
LT debt€M
25.04
23.89
24.54
25.05
24.22
26.53
28.81
28.28
27.20
28.53
32.81
3.32%
0.92%
91
Revenue
€49.98M
5.33%
1.00×
Cost of revenue
€34.98M
5.33%
1.00×
Operating expenses
€9.863M
5.61%
1.03×
Property and equipment
19.52%
Cash and investments
16.25%