52.09
Revenue€M
84.38
85.85
84.11
85.17
84.19
86.11
88.08
87.89
87.12
57.74
58.73
0.45%
0.08%
88
26.79
Revenue growth%
22.80
24.44
26.73
25.72
26.91
24.57
22.05
22.31
24.33
5.65
20.04
24.33
24.39
90
18.10
Gross margin%
16.55
17.57
18.67
17.76
17.39
16.75
18.21
16.49
15.36
3.03
27.59
16.75
17.07
47
10.85
Operating margin%
6.72
4.27
5.75
6.51
7.06
7.96
5.18
3.32
6.24
6.36
13.41
6.24
6.00
57
29.12
Net margin%
21.77
23.36
23.58
22.69
21.16
21.11
21.35
21.58
19.33
3.35
12.01
21.16
21.67
71
14.87
P/E ratio (avg)x
14.98
15.05
16.19
17.04
19.25
20.65
22.61
25.25
24.64
11.89
32.96
22.61
18.15
25
22.48
EV/EBITx
22.41
20.56
22.50
25.72
29.27
32.39
35.64
39.28
43.30
19.26
26.05
35.64
27.50
87
11.55
FCF yield (avg)%
23.55
26.31
24.51
22.72
24.14
23.59
24.90
27.55
29.22
28.85
28.99
24.90
24.33
34
22.66
FCF margin%
6.04
6.82
9.09
8.08
8.30
7.37
6.05
3.76
1.29
19.87
23.66
6.05
6.44
79
1.644
FCF / Net incomex
1.351
1.352
1.328
1.363
1.375
1.321
1.352
1.251
1.211
1.606
1.554
1.321
1.351
18
16.86
ROIC%
22.73
24.27
25.02
24.24
26.46
26.95
29.23
29.30
29.73
20.39
28.91
29.23
25.74
28
10.70
Return on equity%
5.27
2.58
0.40
0.40
0.40
1.91
2.47
4.60
2.06
25.92
16.39
2.06
2.26
63
6.49
Return on assets%
10.60
7.91
10.76
11.78
11.69
13.61
13.45
14.63
14.03
17.66
15.92
13.61
11.73
40
0.45
EPS€
1.72
1.95
1.97
2.35
2.62
2.85
3.40
3.99
4.25
0.47
0.50
12.56%
11.64%
—
2.65
EPS growth%
20.05
17.24
18.89
21.41
22.00
24.48
26.01
28.82
27.02
3.71
18.39
26.01
21.71
40
0.38
Bookvalue per sh€
1.15
1.13
1.26
1.23
1.10
1.13
1.26
1.43
1.62
1.19
0.26
5.68%
3.06%
—
0.27
FCF per share€
0.31
0.32
0.37
0.43
0.43
0.48
0.55
0.65
0.75
1.00
0.55
12.04%
10.96%
—
0.68
Dividend per sh€
1.33
1.42
1.47
1.53
1.66
1.60
1.67
1.55
1.68
0.97
0.92
1.80%
3.54%
—
29.34
Div yield (avg)%
15.07
13.04
14.39
14.44
13.47
13.23
11.93
11.07
10.72
6.05
7.26
11.93
13.35
50
22.81
Payout ratio%
11.75
9.71
9.32
7.41
7.23
7.22
8.74
8.55
8.42
11.64
6.53
8.42
8.65
68
33.16
Shares (diluted)M
30.22
31.28
31.34
27.40
25.69
27.52
29.39
29.42
29.00
33.14
31.87
1.14%
(0.99%)
86
4.67
Buyback yield%
31.78
33.58
32.84
35.59
32.83
34.85
36.61
39.02
40.37
3.28
29.86
36.61
34.21
7
1.662
D/E ratiox
1.975
1.967
1.963
2.182
2.192
2.580
2.490
2.487
2.770
1.080
0.341
2.490
2.187
41
53.73
Enterprise value€M
19.86
17.30
18.50
19.05
16.14
14.69
12.52
11.65
12.15
92.20
87.54
(8.60%)
(5.46%)
73
77.94
LT debt€M
54.16
58.32
68.26
77.76
85.44
80.83
89.64
103.9
114.2
85.52
56.75
7.99%
8.42%
39
Revenue
€87.12M
0.08%
1.00×
Cost of revenue
€60.98M
0.08%
1.00×
Operating expenses
€17.82M
0.36%
1.03×
Property and equipment
19.35%