81.72
Revenue€M
67.58
69.96
72.54
76.10
81.56
87.75
92.06
95.88
99.27
104.3
91.18
5.04%
4.87%
58
4.87
Revenue growth%
18.54
20.01
22.93
19.94
21.20
19.83
20.65
22.93
20.63
23.32
4.38
20.65
20.64
37
21.93
Gross margin%
19.80
20.55
21.86
19.49
17.05
19.24
16.39
18.86
20.29
22.75
29.49
19.24
19.64
46
12.73
Operating margin%
18.01
19.19
21.13
20.48
21.03
18.75
19.44
21.89
19.92
20.38
6.65
19.92
20.15
92
12.25
Net margin%
23.26
20.41
23.13
23.43
24.26
25.98
24.79
25.33
25.57
24.66
11.92
25.33
24.46
63
12.48
P/E ratio (avg)x
32.93
33.23
33.23
32.23
30.87
34.50
38.62
38.73
42.65
42.96
12.96
38.73
33.86
28
27.48
EV/EBITx
12.09
10.56
11.41
10.67
10.18
9.565
9.741
8.479
8.641
7.748
34.31
8.641
9.960
30
14.82
FCF yield (avg)%
25.08
27.85
28.75
29.55
26.77
27.32
27.95
28.40
27.30
25.67
3.12
27.32
27.59
66
4.71
FCF margin%
19.19
20.36
22.59
20.33
17.37
15.73
15.61
12.83
12.46
12.46
18.97
12.83
16.55
88
0.499
FCF / Net incomex
1.968
1.907
1.855
2.085
2.056
2.135
2.362
2.185
2.268
2.084
0.198
2.185
2.085
45
28.30
ROIC%
15.72
16.00
16.11
15.82
13.52
12.09
14.46
15.20
14.55
12.72
15.15
14.46
14.87
74
17.78
Return on equity%
30.24
28.08
26.81
28.83
30.54
32.77
32.04
32.71
31.87
34.64
7.75
32.71
31.20
87
12.61
Return on assets%
23.77
25.34
23.45
23.25
20.34
19.34
18.39
15.69
13.29
10.33
15.15
15.69
19.84
51
0.35
EPS€
1.69
1.84
2.01
2.09
2.39
2.61
2.53
2.72
3.09
3.38
0.37
7.22%
7.77%
—
18.33
EPS growth%
33.09
35.16
37.38
39.97
40.12
40.50
38.42
37.07
34.55
36.61
23.47
37.07
37.23
93
0.44
Bookvalue per sh€
0.76
0.78
0.77
0.88
0.98
1.03
1.04
1.11
1.32
1.53
1.23
9.37%
8.70%
—
0.39
FCF per share€
1.31
1.27
1.24
1.13
0.98
1.06
0.96
0.95
1.04
0.94
0.51
(0.86%)
(4.35%)
—
1.60
Dividend per sh€
0.90
0.91
0.88
0.92
0.87
0.88
0.83
0.95
0.99
1.06
1.64
4.01%
2.16%
—
4.88
Div yield (avg)%
12.09
13.82
13.92
12.01
13.95
12.18
14.59
17.52
14.96
15.35
18.37
14.96
13.94
73
17.12
Payout ratio%
17.18
18.05
15.51
13.08
15.87
17.29
17.75
17.64
17.47
16.82
26.24
17.47
17.24
25
17.51
Shares (diluted)M
30.18
32.57
32.07
35.94
40.91
49.04
53.20
60.52
58.27
57.28
17.12
6.96%
7.59%
80
7.56
Buyback yield%
4.32
3.82
3.23
3.14
4.02
3.28
2.21
0.40
1.61
0.40
23.37
1.61
3.18
81
0.533
D/E ratiox
0.954
1.025
1.061
1.080
0.923
0.829
0.875
0.860
0.848
0.891
1.495
0.860
0.907
24
14.59
Enterprise value€M
16.77
19.33
21.59
23.95
23.41
22.85
22.25
20.66
22.56
23.76
65.04
0.29%
4.91%
23
76.67
LT debt€M
10.87
10.53
10.86
12.56
12.45
11.87
11.15
11.94
13.26
12.54
40.86
0.15%
1.23%
92
Revenue
€104.3M
4.87%
1.00×
Cost of revenue
€64.17M
4.86%
1.00×
Operating expenses
€13.58M
4.84%
1.00×
Property and equipment
19.69%
Cash and investments
16.74%