12.03
Revenue€M
22.70
24.52
25.82
26.75
28.52
29.99
32.36
34.53
36.40
39.12
13.37
6.53%
5.96%
72
11.05
Revenue growth%
0.40
0.40
1.68
4.54
5.00
7.42
7.69
6.81
5.24
2.28
23.14
6.81
4.77
79
10.61
Gross margin%
25.95
28.36
29.61
29.91
27.84
28.59
26.67
28.25
26.71
24.56
12.00
26.71
28.05
85
21.13
Operating margin%
2.78
2.66
5.26
2.37
4.33
4.94
4.44
3.72
2.95
0.40
14.12
3.72
3.33
32
13.66
Net margin%
33.60
31.11
32.42
30.63
31.46
30.69
28.19
29.27
30.77
28.70
6.75
29.27
30.73
7
30.03
P/E ratio (avg)x
42.59
48.93
55.90
63.77
65.41
65.49
70.45
69.30
69.64
75.51
20.31
69.64
65.45
90
27.06
EV/EBITx
44.52
51.88
57.27
62.46
71.91
70.96
70.89
68.94
79.81
82.21
30.40
70.96
69.92
26
22.51
FCF yield (avg)%
20.47
17.54
17.55
17.97
15.94
17.41
14.64
15.44
16.81
14.80
4.09
15.44
17.11
62
13.89
FCF margin%
13.11
13.70
14.37
11.82
14.26
13.54
15.55
14.01
16.23
14.10
9.97
14.10
14.05
91
1.265
FCF / Net incomex
0.609
0.661
0.704
0.689
0.660
0.646
0.662
0.571
0.514
0.506
1.459
0.571
0.653
8
27.64
ROIC%
17.91
19.67
20.83
18.10
16.05
14.98
14.01
16.12
16.50
16.19
5.22
16.12
16.34
38
15.35
Return on equity%
0.71
2.13
3.13
0.61
2.70
3.81
6.77
5.27
3.75
0.98
29.90
3.81
2.92
67
2.42
Return on assets%
21.22
23.87
25.06
23.95
21.56
23.47
25.59
24.13
24.43
26.50
11.04
24.43
24.04
13
1.36
EPS€
0.77
0.81
0.86
0.81
0.87
0.79
0.79
0.69
0.67
0.68
1.51
(4.73%)
(1.45%)
—
8.72
EPS growth%
10.45
8.87
11.26
9.23
10.10
7.39
10.23
12.39
10.26
11.58
7.93
10.26
10.24
5
1.37
Bookvalue per sh€
0.27
0.28
0.31
0.33
0.40
0.43
0.44
0.44
0.45
0.45
1.23
2.50%
4.98%
—
0.72
FCF per share€
1.40
1.44
1.63
1.82
1.84
1.91
2.09
2.05
2.09
2.23
1.03
3.92%
4.36%
—
0.91
Dividend per sh€
0.67
0.74
0.76
0.76
0.75
0.73
0.69
0.77
0.73
0.78
1.16
0.64%
1.54%
—
17.43
Div yield (avg)%
9.38
6.41
8.45
8.99
9.39
10.24
8.75
6.27
5.58
7.75
28.09
7.75
8.60
37
21.94
Payout ratio%
21.52
22.65
20.28
18.21
18.04
19.35
21.83
18.89
16.42
13.95
5.29
18.89
19.12
60
9.101
Shares (diluted)M
6.775
6.578
5.958
5.223
5.208
5.085
5.461
4.996
4.332
4.213
8.794
(4.15%)
(5.80%)
84
13.50
Buyback yield%
28.91
28.56
28.74
26.82
23.85
21.92
21.88
20.87
23.12
22.30
9.06
21.92
23.49
51
0.338
D/E ratiox
0.756
0.681
0.649
0.646
0.674
0.692
0.652
0.586
0.587
0.595
1.410
0.595
0.651
93
28.83
Enterprise value€M
17.48
17.90
17.89
16.33
14.45
15.08
15.27
13.78
14.15
15.27
16.05
1.12%
(2.87%)
24
26.25
LT debt€M
13.80
13.60
12.46
12.32
11.98
13.59
14.93
15.43
14.07
14.06
13.96
3.26%
0.77%
41
Revenue
€39.12M
5.96%
1.00×
Cost of revenue
€21.69M
6.08%
1.01×
Operating expenses
€6.149M
6.27%
1.03×
Goodwill & intangibles
17.73%
Property and equipment
14.64%