10.66
Revenue€M
26.79
27.05
27.92
28.78
29.16
29.87
30.74
31.39
31.82
33.17
11.77
2.61%
2.33%
60
24.62
Revenue growth%
32.03
32.46
33.89
36.35
39.27
36.68
38.46
36.12
34.55
31.93
14.43
36.12
35.34
60
18.11
Gross margin%
14.09
15.26
14.66
13.06
11.02
12.48
10.30
9.17
10.77
8.11
13.82
10.30
11.75
50
19.28
Operating margin%
19.04
19.58
18.47
17.28
19.75
21.49
21.37
19.79
20.29
18.85
11.29
20.29
19.67
29
16.81
Net margin%
28.64
26.64
25.36
23.01
24.17
23.65
24.12
25.62
24.33
23.18
14.50
24.12
24.25
18
16.12
P/E ratio (avg)x
35.09
37.97
38.15
44.12
49.28
52.83
51.91
55.53
65.60
65.97
31.60
55.53
50.60
42
26.73
EV/EBITx
36.94
38.78
42.98
50.20
55.76
65.55
70.69
72.41
82.96
84.87
36.93
72.41
60.65
28
14.69
FCF yield (avg)%
24.59
24.29
24.54
23.97
21.11
22.35
20.64
20.84
20.62
20.28
6.32
20.64
21.73
46
14.98
FCF margin%
25.88
27.93
28.88
31.65
28.83
25.97
25.96
26.23
23.62
23.01
10.50
25.96
26.10
57
0.997
FCF / Net incomex
1.719
1.776
1.799
1.706
1.564
1.466
1.563
1.656
1.508
1.561
0.571
1.561
1.610
55
14.28
ROIC%
1.93
3.19
4.72
4.27
3.48
5.73
4.15
5.00
6.34
4.94
12.18
5.00
4.50
41
6.23
Return on equity%
17.58
17.64
19.84
22.20
22.76
20.75
22.50
24.11
21.47
19.30
11.63
21.47
21.11
23
18.08
Return on assets%
18.20
18.35
20.40
21.44
20.57
23.25
20.95
19.08
19.20
21.45
11.17
20.95
20.48
82
0.90
EPS€
0.59
0.62
0.69
0.71
0.72
0.72
0.79
0.82
0.84
0.82
0.96
2.70%
2.86%
—
19.53
EPS growth%
4.84
4.11
3.98
3.80
2.82
4.37
2.77
0.40
1.46
3.12
27.92
2.77
3.46
42
1.11
Bookvalue per sh€
1.23
1.08
1.01
0.95
0.98
0.94
0.82
0.90
0.76
0.81
0.82
(3.94%)
(4.80%)
—
1.96
FCF per share€
1.89
1.93
1.93
2.25
2.09
2.03
2.18
2.35
2.52
2.62
1.76
4.56%
3.02%
—
2.12
Dividend per sh€
1.19
1.14
1.04
0.95
0.98
1.04
1.03
1.00
1.05
1.09
2.04
2.24%
(0.22%)
—
28.78
Div yield (avg)%
15.81
15.23
14.12
14.00
13.65
13.22
11.69
14.44
17.41
18.53
21.01
14.44
14.28
44
11.70
Payout ratio%
8.96
8.14
5.30
6.45
6.41
7.10
4.42
6.37
7.82
9.65
27.45
7.10
6.78
62
5.542
Shares (diluted)M
8.228
8.013
7.587
8.747
8.396
9.734
10.81
12.67
13.92
13.39
5.701
9.79%
5.77%
90
3.04
Buyback yield%
18.88
21.11
19.47
22.36
24.08
26.08
25.38
23.06
21.33
18.63
16.89
23.06
21.85
29
1.317
D/E ratiox
0.587
0.568
0.564
0.646
0.764
0.830
0.970
1.041
1.039
1.017
1.618
1.017
0.797
89
17.18
Enterprise value€M
17.71
14.96
15.52
16.09
16.64
15.47
15.20
15.57
13.43
12.66
7.648
(5.32%)
(3.93%)
93
8.401
LT debt€M
26.01
27.98
24.46
25.62
23.73
22.44
20.70
18.52
16.88
16.24
20.66
(7.30%)
(3.87%)
20
Revenue
€33.17M
2.33%
1.00×
Cost of revenue
€18.54M
2.66%
1.03×
Operating expenses
€4.923M
2.15%
0.98×
Property and equipment
19.23%
Goodwill & intangibles
17.08%
Spread over hurdle
63.46%