1.267
Revenue€M
19.30
20.52
22.12
23.40
24.87
26.64
29.02
31.41
33.77
36.56
1.419
8.01%
7.49%
31
20.63
Revenue growth%
13.73
12.14
12.82
14.41
14.80
14.59
12.63
13.71
11.02
9.17
15.72
12.63
13.26
41
26.22
Gross margin%
29.46
32.40
33.14
31.24
29.71
32.30
33.20
32.29
32.07
29.65
15.18
32.29
32.18
9
3.20
Operating margin%
17.08
15.64
13.97
13.00
11.88
11.10
9.49
7.44
7.05
7.77
28.03
7.77
11.49
73
17.99
Net margin%
13.90
11.52
11.99
9.22
12.10
10.39
11.95
12.94
12.63
11.71
26.19
11.95
11.97
52
35.90
P/E ratio (avg)x
43.32
47.80
48.56
48.00
56.06
59.88
69.01
80.39
79.73
85.54
19.20
79.73
57.97
64
14.36
EV/EBITx
28.19
29.13
31.89
36.00
35.96
34.18
34.50
38.03
37.74
37.22
20.50
37.22
35.23
10
3.82
FCF yield (avg)%
20.49
21.71
24.21
25.61
26.92
25.73
26.23
26.37
27.78
26.69
24.18
26.37
25.98
95
20.85
FCF margin%
6.41
3.46
1.87
0.53
2.64
0.40
2.78
5.11
2.45
1.95
24.19
2.45
2.55
91
0.604
FCF / Net incomex
1.655
1.496
1.573
1.526
1.527
1.454
1.466
1.607
1.782
1.948
0.800
1.607
1.550
23
3.97
ROIC%
15.55
16.99
14.74
15.85
13.59
11.28
10.74
9.36
11.20
12.39
5.31
11.20
12.99
41
11.67
Return on equity%
27.37
26.85
25.02
23.37
25.10
26.70
26.46
25.50
26.93
28.49
4.35
26.70
26.58
41
25.97
Return on assets%
26.92
25.61
23.07
24.73
25.51
28.32
29.42
29.58
29.07
27.27
9.16
29.07
27.09
19
2.66
EPS€
1.96
1.83
1.81
1.68
1.78
1.77
1.79
1.73
1.85
1.95
2.72
1.77%
(0.81%)
—
5.91
EPS growth%
23.74
23.71
21.87
19.33
17.01
15.19
12.67
13.88
16.54
19.31
24.71
15.19
18.16
88
0.73
Bookvalue per sh€
2.13
2.26
2.09
1.96
2.10
2.33
2.47
2.46
2.72
2.99
0.41
7.37%
3.49%
—
0.52
FCF per share€
1.95
1.81
1.98
2.14
2.02
1.95
2.13
2.08
2.19
2.39
1.73
3.45%
2.56%
—
2.47
Dividend per sh€
1.58
1.49
1.41
1.53
1.70
1.85
1.95
1.88
1.77
1.58
2.59
(1.40%)
0.75%
—
23.10
Div yield (avg)%
17.94
15.05
16.63
17.74
17.73
19.68
19.38
18.05
20.91
23.83
8.58
19.68
17.99
21
26.22
Payout ratio%
27.85
25.76
23.36
25.52
23.97
23.99
24.95
27.50
27.50
29.38
13.92
27.50
25.64
56
5.075
Shares (diluted)M
4.298
4.237
3.764
3.902
3.770
4.096
3.794
4.130
4.335
4.262
4.999
2.49%
(1.16%)
29
25.78
Buyback yield%
3.42
1.06
3.58
2.31
1.37
2.61
0.46
0.40
1.08
1.22
28.23
1.08
1.29
23
1.613
D/E ratiox
0.230
0.265
0.281
0.326
0.323
0.311
0.304
0.307
0.319
0.328
0.718
0.311
0.309
74
6.579
Enterprise value€M
2.215
2.119
2.095
2.060
1.991
1.860
1.623
1.524
1.611
1.583
21.72
(4.48%)
(2.83%)
22
13.66
LT debt€M
9.153
8.944
7.815
7.562
7.720
7.773
7.233
7.633
8.198
7.967
10.10
0.63%
(0.88%)
15
Revenue
€36.56M
7.49%
1.00×
Cost of revenue
€23.70M
7.56%
1.01×
Operating expenses
€3.762M
7.94%
1.04×
Property and equipment
21.24%
Cash and investments
17.78%
Spread over hurdle
29.32%