38.90
Revenue€M
37.54
39.52
41.41
44.08
46.61
49.06
50.39
53.48
55.86
57.52
41.33
4.30%
4.65%
17
16.13
Revenue growth%
2.35
3.44
4.79
5.36
5.65
2.67
1.64
3.52
2.31
0.87
15.44
2.31
3.05
68
24.19
Gross margin%
3.87
5.41
4.26
4.21
6.56
7.16
4.28
2.78
0.40
0.40
20.70
2.78
4.24
32
18.20
Operating margin%
8.01
5.51
3.67
2.38
3.57
2.01
0.40
1.85
0.40
0.40
29.58
0.40
2.19
49
18.75
Net margin%
25.60
22.68
24.46
21.85
22.88
19.92
18.61
19.43
21.74
18.93
20.61
19.43
21.80
37
22.66
P/E ratio (avg)x
25.30
26.30
29.95
33.18
35.30
37.16
43.76
43.40
50.17
49.09
11.74
43.76
36.23
93
28.96
EV/EBITx
31.63
33.85
36.33
35.30
33.91
36.04
33.06
34.07
34.23
36.42
18.69
34.23
34.15
72
4.18
FCF yield (avg)%
18.77
16.56
15.31
14.48
17.19
16.54
14.55
17.18
14.61
13.52
14.90
14.61
15.93
21
14.99
FCF margin%
18.28
20.83
18.48
21.38
22.04
22.73
25.10
27.18
29.94
30.07
12.16
27.18
22.38
35
0.202
FCF / Net incomex
1.978
2.098
1.960
1.935
1.947
2.067
1.850
2.043
2.014
1.899
1.100
2.014
1.969
70
18.47
ROIC%
16.53
18.36
16.12
13.87
11.95
9.87
8.87
11.13
13.70
14.80
13.17
11.13
13.79
7
10.36
Return on equity%
18.30
17.67
19.79
19.04
16.07
13.15
14.43
15.72
15.72
16.86
8.75
15.72
16.46
42
9.95
Return on assets%
20.02
18.75
16.24
16.64
17.18
14.68
17.24
16.99
15.41
16.07
28.13
16.07
16.81
13
0.40
EPS€
0.52
0.58
0.61
0.60
0.64
0.69
0.66
0.73
0.85
0.85
0.42
5.75%
5.03%
—
6.71
EPS growth%
21.26
24.02
21.24
22.03
20.84
22.85
23.78
26.45
24.49
22.33
29.35
23.78
22.59
10
0.36
Bookvalue per sh€
0.38
0.42
0.39
0.41
0.38
0.40
0.43
0.45
0.51
0.46
0.55
4.23%
0.79%
—
0.41
FCF per share€
0.18
0.18
0.17
0.17
0.18
0.17
0.19
0.19
0.20
0.22
0.35
3.99%
2.41%
—
0.79
Dividend per sh€
0.37
0.38
0.37
0.40
0.38
0.33
0.33
0.36
0.33
0.29
0.38
(5.32%)
(3.57%)
—
7.57
Div yield (avg)%
7.47
9.17
8.60
6.76
6.66
9.55
8.88
10.38
11.33
12.40
2.77
10.38
9.02
67
25.71
Payout ratio%
28.02
28.23
29.08
27.37
28.70
28.53
25.99
26.07
25.33
26.32
15.69
26.07
27.69
36
38.05
Shares (diluted)M
69.49
70.70
73.96
79.75
86.85
91.01
90.52
91.67
98.41
110.6
38.20
4.96%
4.64%
47
7.17
Buyback yield%
17.53
18.67
18.78
21.62
21.87
20.25
20.49
18.43
19.17
18.33
27.76
19.17
18.97
70
1.315
D/E ratiox
0.974
0.912
1.070
1.078
1.192
1.185
1.195
1.122
1.054
1.039
1.417
1.122
1.074
32
71.26
Enterprise value€M
43.90
44.10
42.19
39.09
35.59
38.68
41.78
46.82
49.37
44.17
78.67
4.41%
0.83%
82
47.93
LT debt€M
78.32
88.06
82.20
92.06
89.18
97.22
96.32
97.76
106.5
120.7
59.72
6.25%
4.65%
18
Revenue
€57.52M
4.65%
1.00×
Cost of revenue
€38.22M
4.59%
0.99×
Operating expenses
€9.031M
4.16%
0.95×
Property and equipment
15.92%
Goodwill & intangibles
14.47%