20.55
Revenue€M
21.12
23.07
25.13
26.91
28.39
31.21
32.90
35.77
39.03
41.43
21.14
7.85%
7.68%
35
4.66
Revenue growth%
25.59
24.11
21.46
20.63
22.93
24.38
21.48
22.15
19.40
21.80
17.75
21.80
21.97
70
26.14
Gross margin%
13.82
12.31
13.10
10.17
9.85
7.06
6.93
9.71
7.05
5.56
8.82
7.05
9.78
70
16.49
Operating margin%
5.36
6.75
9.18
7.96
7.90
7.19
5.73
4.01
1.57
2.02
4.70
4.01
6.24
68
15.25
Net margin%
23.01
20.56
20.81
21.22
20.68
21.56
19.82
16.90
15.88
18.71
24.52
18.71
20.62
95
37.18
P/E ratio (avg)x
5.628
5.158
5.249
5.219
4.848
4.739
4.149
4.300
3.901
3.866
16.37
4.149
4.793
18
11.47
EV/EBITx
27.52
30.07
27.12
26.57
23.74
23.09
21.71
23.59
21.43
23.40
28.61
23.09
23.67
85
7.78
FCF yield (avg)%
2.79
4.94
5.55
8.26
8.26
8.52
8.61
9.75
8.61
8.98
19.58
8.61
8.39
14
5.19
FCF margin%
15.92
14.59
12.62
10.45
9.94
12.93
13.72
10.78
11.95
9.55
8.11
11.95
12.29
38
0.509
FCF / Net incomex
0.372
0.406
0.442
0.423
0.439
0.441
0.451
0.475
0.502
0.475
1.475
0.475
0.441
82
27.96
ROIC%
9.69
7.86
8.83
9.92
9.18
8.03
9.88
11.18
9.62
9.31
25.10
9.62
9.46
20
2.57
Return on equity%
14.90
16.45
14.91
16.28
14.92
17.40
18.09
16.94
15.52
14.09
12.86
16.94
15.90
58
16.92
Return on assets%
14.42
15.99
17.78
19.13
20.47
22.33
19.41
16.43
16.94
15.92
5.70
16.94
17.36
87
0.90
EPS€
1.78
1.72
1.78
2.00
2.03
1.84
2.00
2.00
1.88
2.00
1.00
(0.37%)
2.54%
—
10.26
EPS growth%
15.47
14.03
14.47
16.75
18.03
17.69
15.78
13.30
16.00
14.22
12.55
15.78
15.62
35
0.52
Bookvalue per sh€
0.93
0.85
0.83
0.88
0.78
0.71
0.78
0.83
0.90
0.99
0.81
4.87%
1.31%
—
0.70
FCF per share€
1.69
1.66
1.58
1.61
1.45
1.55
1.55
1.62
1.73
1.69
1.09
3.15%
0.67%
—
0.84
Dividend per sh€
1.25
1.32
1.46
1.50
1.38
1.51
1.41
1.26
1.15
1.01
1.32
(6.17%)
(2.63%)
—
20.27
Div yield (avg)%
8.30
11.29
11.11
11.65
13.07
12.18
12.47
10.40
7.82
5.09
19.03
10.40
11.20
69
28.61
Payout ratio%
2.05
2.51
3.20
5.34
6.12
3.29
3.43
1.65
3.29
4.91
8.11
3.29
3.29
65
11.14
Shares (diluted)M
17.96
19.27
18.47
17.47
19.81
20.57
22.39
21.04
21.03
24.33
11.08
4.20%
3.41%
10
8.60
Buyback yield%
21.42
21.02
23.35
23.30
25.13
27.51
25.14
27.49
29.14
29.10
18.71
27.51
25.13
71
0.568
D/E ratiox
1.763
1.686
1.849
1.827
1.760
1.775
1.720
1.677
1.633
1.820
1.075
1.720
1.762
75
5.025
Enterprise value€M
32.99
37.48
44.18
48.69
50.02
51.15
60.61
69.20
82.31
87.85
31.49
11.93%
10.49%
31
19.21
LT debt€M
11.62
11.04
11.13
10.05
9.318
8.591
7.629
7.321
6.409
6.334
33.36
(7.43%)
(5.53%)
77
Revenue
€41.43M
7.68%
1.00×
Cost of revenue
€24.81M
7.82%
1.01×
Operating expenses
€5.408M
8.23%
1.05×
Property and equipment
19.45%