10.71
Revenue€M
22.30
23.22
24.76
25.98
27.38
29.06
30.04
32.01
33.82
35.19
11.14
5.14%
5.28%
55
11.98
Revenue growth%
6.70
7.94
8.27
7.04
8.34
9.99
11.31
10.09
11.84
10.15
13.94
10.15
9.16
58
21.12
Gross margin%
13.62
15.67
14.96
16.50
16.41
18.11
16.45
18.30
16.84
14.57
6.70
16.84
16.43
11
14.92
Operating margin%
8.88
7.15
8.75
5.79
8.24
5.27
5.22
6.69
8.66
11.24
8.34
6.69
7.70
88
22.06
Net margin%
22.05
20.41
21.02
22.56
20.64
20.90
20.29
19.12
18.30
17.27
26.55
19.12
20.53
70
30.71
P/E ratio (avg)x
32.68
35.51
37.18
37.94
35.89
35.94
40.76
38.80
43.10
49.28
30.79
40.76
37.56
65
10.48
EV/EBITx
40.27
41.74
40.23
44.77
50.90
46.42
44.52
44.62
41.04
45.48
11.35
44.62
44.57
57
25.75
FCF yield (avg)%
21.24
22.76
21.85
23.56
22.85
20.69
19.06
20.34
22.88
23.32
16.60
20.69
22.31
45
13.38
FCF margin%
8.29
5.46
4.66
3.17
2.84
2.95
2.04
4.03
2.10
1.29
7.72
2.10
3.06
81
1.712
FCF / Net incomex
1.057
1.122
0.998
0.985
1.072
1.166
1.113
1.044
1.008
1.057
1.271
1.057
1.057
40
29.78
ROIC%
10.97
11.99
11.97
11.60
14.37
12.52
14.59
17.35
17.21
16.77
9.33
16.77
13.45
39
10.88
Return on equity%
0.40
0.40
1.10
0.40
0.40
0.40
0.40
0.40
2.37
0.72
8.14
0.40
0.40
28
20.73
Return on assets%
7.85
6.53
7.52
10.23
11.73
11.13
11.37
12.68
11.89
10.74
10.96
11.37
10.93
44
0.93
EPS€
2.12
1.91
1.95
1.78
1.93
1.96
2.18
2.29
2.45
2.33
0.96
3.90%
0.26%
—
28.99
EPS growth%
15.63
15.95
16.47
13.65
14.17
15.76
16.32
14.19
13.50
11.45
10.69
14.19
14.91
52
3.21
Bookvalue per sh€
1.52
1.46
1.48
1.65
1.51
1.41
1.37
1.55
1.66
1.81
0.72
3.68%
1.88%
—
0.89
FCF per share€
2.85
3.04
2.82
2.70
2.86
3.03
3.27
3.12
3.33
2.98
0.79
0.83%
1.08%
—
2.63
Dividend per sh€
2.40
2.70
2.60
2.53
2.75
2.95
2.84
3.25
3.65
4.22
3.27
8.93%
7.27%
—
17.44
Div yield (avg)%
12.83
13.62
14.88
17.53
20.37
18.65
20.30
22.79
25.54
28.33
29.79
22.79
19.48
43
8.39
Payout ratio%
6.63
9.01
6.10
6.86
9.42
10.78
10.80
12.99
15.62
15.77
7.16
12.99
10.10
77
4.507
Shares (diluted)M
4.298
3.991
4.193
3.908
3.518
3.784
4.208
4.041
3.928
3.710
4.472
1.07%
(1.92%)
21
8.61
Buyback yield%
6.50
7.68
5.91
8.25
5.72
7.15
9.61
10.81
8.22
8.89
8.24
8.89
7.95
20
1.380
D/E ratiox
1.727
1.748
1.849
2.098
2.245
2.243
2.200
2.251
2.568
2.798
0.889
2.251
2.222
31
26.85
Enterprise value€M
9.488
9.089
9.594
10.19
10.09
11.32
12.52
13.55
12.92
12.52
11.52
4.41%
4.00%
11
32.89
LT debt€M
4.059
4.490
5.275
6.098
7.041
8.333
9.967
10.28
11.62
11.70
12.83
10.69%
12.08%
23
Revenue
€35.19M
5.28%
1.00×
Cost of revenue
€24.05M
5.48%
1.02×
Operating expenses
€7.588M
5.29%
1.00×
Goodwill & intangibles
18.75%
Property and equipment
17.48%