9.753
Revenue€M
9.744
10.10
10.46
10.88
11.74
12.22
13.03
13.49
14.27
14.93
9.977
4.92%
4.88%
32
19.48
Revenue growth%
24.17
26.07
25.91
26.93
24.75
26.90
25.88
23.02
23.57
21.09
26.39
23.57
25.32
79
27.93
Gross margin%
7.42
8.20
8.50
8.48
8.62
7.74
9.91
10.00
8.11
8.38
14.87
8.38
8.43
24
29.96
Operating margin%
11.86
9.17
6.27
6.74
4.59
6.70
8.81
11.01
8.66
9.36
28.48
8.81
8.73
32
14.73
Net margin%
23.32
21.53
20.42
18.84
19.39
18.97
18.99
20.57
23.53
25.76
29.27
20.57
20.49
62
25.86
P/E ratio (avg)x
29.27
33.02
36.77
36.99
41.36
40.77
40.17
43.41
46.23
50.66
31.45
43.41
40.47
78
30.89
EV/EBITx
10.15
9.796
9.684
11.23
12.19
12.52
13.13
12.89
13.04
12.88
20.08
12.89
12.36
27
5.88
FCF yield (avg)%
8.43
8.87
10.94
13.56
13.96
11.25
13.32
10.57
12.11
13.85
24.54
12.11
11.68
29
28.92
FCF margin%
17.24
14.64
15.87
12.90
12.65
9.98
12.87
11.25
8.47
6.33
25.39
9.98
12.76
47
1.658
FCF / Net incomex
0.697
0.666
0.723
0.801
0.790
0.845
0.981
0.941
1.013
1.125
0.398
0.981
0.823
71
4.97
ROIC%
18.49
16.27
18.17
20.57
21.31
21.94
21.75
19.93
22.23
21.91
18.00
21.91
20.94
17
5.24
Return on equity%
20.34
20.59
22.58
22.56
24.72
23.74
21.86
23.03
23.63
23.81
20.91
23.63
22.81
72
6.16
Return on assets%
7.53
6.66
6.67
5.01
2.87
5.27
7.46
10.27
12.79
15.64
22.54
10.27
7.06
49
0.15
EPS€
0.29
0.28
0.26
0.22
0.23
0.24
0.21
0.22
0.19
0.19
0.15
(3.59%)
(3.33%)
—
27.23
EPS growth%
0.40
0.82
1.72
1.07
3.45
2.82
4.05
6.73
9.35
8.52
24.27
6.73
3.13
63
0.27
Bookvalue per sh€
0.68
0.73
0.75
0.79
0.76
0.83
0.81
0.92
1.00
1.11
0.47
8.00%
4.51%
—
0.44
FCF per share€
0.92
1.07
1.20
1.25
1.42
1.48
1.73
1.91
1.96
2.20
0.24
9.19%
9.90%
—
0.51
Dividend per sh€
0.26
0.29
0.32
0.36
0.38
0.42
0.38
0.36
0.41
0.44
0.40
2.97%
5.89%
—
19.11
Div yield (avg)%
19.95
20.53
22.21
19.23
17.27
18.36
16.70
16.58
17.06
14.93
23.24
16.70
17.82
94
16.07
Payout ratio%
17.02
17.29
17.45
17.08
19.05
18.28
17.59
15.46
15.58
16.18
18.09
16.18
17.19
79
21.74
Shares (diluted)M
25.84
26.22
25.84
25.30
24.04
26.75
26.61
28.69
30.13
27.55
21.45
2.77%
(0.25%)
29
4.60
Buyback yield%
0.40
1.89
0.40
0.40
2.18
1.19
0.40
3.04
2.02
3.22
6.49
2.02
1.54
27
0.210
D/E ratiox
0.255
0.264
0.279
0.303
0.314
0.337
0.367
0.429
0.482
0.476
1.611
0.429
0.326
59
11.04
Enterprise value€M
11.12
12.25
12.61
14.33
15.21
14.45
15.63
14.49
14.90
15.08
1.447
(0.17%)
3.11%
57
4.481
LT debt€M
14.28
15.92
16.78
18.43
20.62
20.93
22.96
21.28
19.81
20.05
1.476
(0.56%)
4.23%
35
Revenue
€14.93M
4.88%
1.00×
Cost of revenue
€9.904M
4.77%
0.99×
Operating expenses
€3.624M
5.23%
1.03×
Property and equipment
18.05%