64.17
Revenue€M
58.26
62.28
65.00
68.41
71.26
74.27
78.41
80.73
83.66
87.98
69.72
4.31%
4.83%
81
25.23
Revenue growth%
23.81
26.59
25.74
25.02
23.30
24.26
25.22
25.07
25.87
25.00
11.28
25.07
25.04
48
8.89
Gross margin%
20.32
18.10
15.75
13.35
12.50
10.68
8.67
10.79
8.45
5.48
23.00
8.67
11.64
59
27.77
Operating margin%
31.54
30.71
31.05
30.77
32.85
30.12
27.21
28.95
26.33
27.50
24.11
27.50
30.41
62
11.45
Net margin%
24.23
24.85
26.64
29.22
27.15
27.95
26.63
26.96
25.26
26.01
6.59
26.63
26.63
40
9.429
P/E ratio (avg)x
32.98
32.32
39.35
47.94
50.95
61.83
65.42
78.20
88.87
92.13
24.57
78.20
56.39
47
25.66
EV/EBITx
26.59
27.19
30.54
29.60
27.10
30.87
31.27
33.99
36.59
37.34
30.29
33.99
30.71
91
22.06
FCF yield (avg)%
28.84
29.76
31.12
33.76
36.08
38.50
37.03
36.02
38.90
39.49
13.26
38.50
36.05
10
15.18
FCF margin%
29.13
31.18
33.12
31.15
33.30
32.54
29.99
28.10
28.78
27.25
12.80
28.78
30.57
62
1.690
FCF / Net incomex
1.951
2.114
2.059
2.283
2.227
2.449
2.609
2.904
3.111
3.225
0.837
2.904
2.366
13
3.60
ROIC%
13.20
12.95
15.26
15.82
13.92
12.47
13.07
12.22
11.39
9.11
7.36
12.22
13.01
22
3.13
Return on equity%
28.02
30.15
31.17
30.03
30.36
31.96
31.40
33.96
36.28
37.27
27.44
33.96
31.29
31
11.11
Return on assets%
21.44
24.11
23.44
23.79
25.99
28.14
25.99
25.31
25.46
23.82
13.39
25.46
24.71
63
0.16
EPS€
0.40
0.38
0.36
0.34
0.34
0.36
0.36
0.36
0.37
0.39
0.18
3.04%
0.03%
—
21.12
EPS growth%
13.56
10.69
11.06
9.05
10.19
8.07
9.07
7.85
8.26
10.29
7.09
8.26
9.63
17
0.16
Bookvalue per sh€
0.34
0.38
0.38
0.41
0.45
0.49
0.50
0.49
0.46
0.52
0.20
2.86%
3.66%
—
0.12
FCF per share€
0.13
0.15
0.16
0.17
0.17
0.18
0.21
0.23
0.24
0.29
0.32
10.87%
8.88%
—
0.31
Dividend per sh€
0.33
0.29
0.31
0.30
0.26
0.23
0.20
0.20
0.20
0.20
0.21
(5.80%)
(4.70%)
—
10.13
Div yield (avg)%
6.72
6.10
8.35
8.79
10.83
13.56
14.44
11.50
12.47
12.82
24.12
12.82
11.17
89
2.07
Payout ratio%
24.47
24.21
25.13
25.67
27.71
25.89
25.30
28.25
26.87
29.07
19.71
26.87
25.78
33
55.34
Shares (diluted)M
39.53
35.84
37.24
35.59
31.95
33.41
35.06
31.35
27.48
27.68
54.79
(2.83%)
(4.73%)
46
21.97
Buyback yield%
15.76
13.23
10.68
8.48
11.21
9.62
8.79
9.03
7.08
5.12
21.63
8.79
9.33
46
0.503
D/E ratiox
0.138
0.147
0.144
0.141
0.140
0.160
0.154
0.154
0.160
0.158
0.459
0.158
0.151
91
82.24
Enterprise value€M
26.80
24.61
23.28
23.00
21.04
21.60
19.38
18.21
17.39
18.14
12.90
(2.93%)
(3.20%)
92
106.7
LT debt€M
8.029
7.536
6.853
7.847
7.174
7.214
6.561
6.181
5.805
5.387
42.46
(5.57%)
(3.33%)
72
Revenue
€87.98M
4.83%
1.00×
Cost of revenue
€38.01M
4.91%
1.01×
Operating expenses
€21.05M
4.67%
0.98×
Property and equipment
16.92%
Goodwill & intangibles
16.11%