11.13
Revenue€M
15.25
15.97
17.33
18.00
19.06
20.04
20.94
22.63
24.16
25.76
12.30
6.20%
5.82%
22
14.08
Revenue growth%
19.21
17.29
20.25
17.95
16.96
19.73
19.32
17.83
18.93
17.23
26.53
18.93
18.44
64
11.32
Gross margin%
24.66
22.83
21.04
18.52
17.94
18.64
17.86
17.72
16.19
17.79
29.98
17.79
18.23
48
17.40
Operating margin%
27.79
25.03
23.67
22.46
23.51
25.37
23.66
25.99
24.47
25.96
8.60
25.37
24.75
40
10.61
Net margin%
8.86
8.78
7.68
5.76
5.17
7.55
4.69
4.42
3.86
6.49
26.05
4.69
6.12
33
10.72
P/E ratio (avg)x
36.52
40.90
44.47
44.12
47.07
44.69
42.63
46.18
45.24
50.71
35.83
45.24
44.58
61
23.27
EV/EBITx
52.56
53.48
57.84
60.05
59.95
65.38
69.43
76.09
76.32
78.21
35.59
76.09
62.72
52
19.90
FCF yield (avg)%
28.32
27.97
30.57
33.41
33.17
31.44
31.09
29.66
27.11
24.20
18.95
29.66
30.11
17
12.05
FCF margin%
27.50
24.81
27.66
27.76
29.77
28.16
28.43
30.59
30.76
30.70
22.22
30.59
28.30
9
0.325
FCF / Net incomex
1.103
1.046
1.186
1.378
1.446
1.511
1.726
1.836
1.951
1.922
0.396
1.836
1.478
61
2.21
ROIC%
2.36
3.86
0.99
0.40
0.40
3.24
0.85
3.12
5.25
3.65
7.39
3.24
2.74
93
15.21
Return on equity%
8.38
10.21
12.30
15.00
13.85
13.31
13.82
14.03
14.25
16.11
14.16
14.03
13.84
57
19.29
Return on assets%
27.09
29.02
31.39
28.85
27.26
29.54
28.68
29.49
26.96
29.37
8.47
29.37
28.94
50
2.22
EPS€
1.44
1.69
2.04
2.15
2.11
2.10
2.07
2.04
2.03
2.45
2.42
3.00%
5.53%
—
8.59
EPS growth%
2.37
0.40
3.35
5.09
4.28
4.22
5.04
6.82
7.65
9.93
13.30
6.82
4.66
70
2.66
Bookvalue per sh€
1.76
1.85
1.91
1.83
1.94
1.95
1.96
1.71
1.83
1.84
2.63
(1.09%)
1.02%
—
2.33
FCF per share€
0.75
0.79
0.86
0.92
0.93
0.90
0.84
0.83
0.80
0.82
1.35
(2.67%)
0.40%
—
0.65
Dividend per sh€
2.85
3.27
3.52
4.09
4.57
4.79
5.49
5.29
5.04
5.85
1.36
5.05%
9.12%
—
25.32
Div yield (avg)%
23.89
25.55
24.41
24.88
23.55
24.97
22.62
22.43
24.15
21.21
9.98
22.62
24.02
55
14.20
Payout ratio%
1.30
3.62
2.07
2.67
0.40
0.40
0.40
0.40
0.40
0.72
20.02
0.40
0.56
69
10.10
Shares (diluted)M
18.65
19.53
22.70
26.38
27.94
33.87
41.27
49.48
52.06
57.65
10.25
15.59%
13.84%
8
2.22
Buyback yield%
19.29
19.35
19.83
16.86
14.37
16.41
16.52
17.73
15.60
18.40
6.02
16.52
17.29
22
1.611
D/E ratiox
0.503
0.584
0.620
0.649
0.767
0.915
0.899
0.936
1.045
1.033
0.486
0.936
0.833
65
1.949
Enterprise value€M
9.444
9.251
8.570
7.964
8.578
9.688
10.67
10.14
10.47
9.820
9.626
2.74%
1.52%
66
9.329
LT debt€M
13.01
12.79
11.74
10.85
11.87
11.50
12.03
10.85
11.46
11.05
3.830
(1.43%)
(1.86%)
84
Revenue
€25.76M
5.82%
1.00×
Cost of revenue
€14.61M
6.02%
1.02×
Operating expenses
€4.372M
6.10%
1.03×
Property and equipment
19.12%
Spread over hurdle
15.68%