39.03
Revenue€M
43.84
44.39
45.31
46.77
46.98
47.74
47.48
49.04
49.02
49.71
43.09
1.14%
1.22%
30
8.30
Revenue growth%
1.27
1.38
1.81
0.48
1.46
0.40
0.40
3.06
1.93
3.48
11.79
1.93
1.42
33
27.27
Gross margin%
16.12
15.95
16.16
17.24
15.21
13.63
13.83
14.77
13.38
12.73
19.08
13.63
14.99
45
10.60
Operating margin%
31.67
34.59
35.38
35.78
35.28
34.32
34.82
34.34
33.52
34.63
22.03
34.34
34.61
85
24.00
Net margin%
8.01
7.87
8.91
7.14
9.85
7.77
6.47
4.78
1.82
2.00
19.77
4.78
7.45
68
7.179
P/E ratio (avg)x
31.61
35.29
38.60
38.01
38.75
40.94
43.43
47.18
49.09
48.12
14.56
47.18
39.85
88
28.90
EV/EBITx
6.141
5.839
5.885
6.029
6.024
6.024
6.386
6.792
6.175
6.218
16.84
6.218
6.085
32
16.08
FCF yield (avg)%
14.93
17.10
17.36
16.95
15.86
14.09
12.31
12.23
13.68
15.55
11.93
13.68
15.24
89
7.53
FCF margin%
3.40
5.53
5.71
7.08
7.88
7.07
6.13
4.78
3.61
6.27
21.19
6.13
5.92
53
1.299
FCF / Net incomex
1.368
1.541
1.724
1.758
1.723
1.796
1.686
1.727
1.610
1.580
1.559
1.686
1.705
65
24.33
ROIC%
27.77
30.45
29.41
32.39
34.00
31.99
34.43
32.33
29.54
26.85
7.69
31.99
31.22
55
23.03
Return on equity%
28.00
30.52
30.19
31.87
32.30
29.35
28.20
30.79
31.26
33.47
17.22
30.79
30.66
21
13.72
Return on assets%
19.27
22.19
20.61
22.88
21.15
24.08
21.66
24.40
25.94
25.68
11.52
24.40
22.54
71
2.08
EPS€
1.21
1.35
1.35
1.54
1.84
2.17
2.25
2.25
2.43
2.38
2.26
5.30%
7.97%
—
28.36
EPS growth%
12.91
12.75
13.26
14.88
12.82
14.13
13.22
15.32
15.15
15.67
10.35
15.15
13.69
48
0.50
Bookvalue per sh€
1.52
1.54
1.69
1.62
1.82
1.76
1.91
1.79
1.94
1.89
0.44
0.80%
3.09%
—
2.18
FCF per share€
1.66
1.53
1.35
1.23
1.17
1.07
1.09
1.18
1.28
1.35
1.19
2.94%
(1.10%)
—
1.82
Dividend per sh€
1.71
1.92
1.99
2.28
2.54
2.94
3.23
3.73
4.41
4.69
0.42
12.99%
10.52%
—
11.77
Div yield (avg)%
14.29
12.20
12.21
9.89
10.66
8.41
6.60
4.33
6.69
8.93
23.47
6.69
9.41
86
5.26
Payout ratio%
12.63
11.73
12.75
13.78
16.51
14.76
12.15
13.94
12.22
11.49
15.86
12.22
12.69
24
13.18
Shares (diluted)M
18.40
19.76
20.73
21.34
24.27
28.05
30.93
29.60
32.49
36.29
12.75
8.38%
7.77%
24
8.40
Buyback yield%
5.81
3.08
0.40
0.40
0.40
0.40
0.50
2.01
1.80
0.70
14.65
0.70
0.60
17
1.696
D/E ratiox
1.641
1.490
1.403
1.450
1.566
1.445
1.586
1.602
1.783
1.639
0.377
1.602
1.576
90
10.12
Enterprise value€M
28.46
30.82
35.42
38.18
44.31
44.13
41.96
49.69
58.67
56.76
17.88
5.08%
8.33%
67
3.095
LT debt€M
27.38
24.74
23.17
20.32
21.24
22.57
19.38
17.94
18.23
16.28
29.37
(5.18%)
(5.79%)
47
Revenue
€49.71M
1.22%
1.00×
Cost of revenue
€22.43M
1.31%
1.01×
Operating expenses
€11.96M
1.12%
0.99×
Property and equipment
18.31%
Goodwill & intangibles
18.02%
Cash and investments
16.16%
Spread over hurdle
14.31%