22.87
Revenue€M
42.46
43.55
45.80
48.79
50.05
51.47
54.60
57.67
60.93
64.10
24.01
5.07%
4.92%
26
3.46
Revenue growth%
26.77
27.96
29.07
26.46
27.67
27.40
27.51
27.86
27.30
25.13
22.29
27.40
27.46
85
12.35
Gross margin%
6.88
8.67
8.13
5.76
4.31
3.64
1.51
2.64
4.69
4.86
9.26
3.64
4.78
76
23.40
Operating margin%
2.28
4.27
4.69
3.89
5.10
3.17
3.61
5.32
6.48
9.37
10.70
5.32
4.48
11
19.39
Net margin%
23.14
20.92
17.98
17.36
17.88
17.60
17.51
19.01
17.50
16.67
17.37
17.51
17.74
89
25.37
P/E ratio (avg)x
44.55
50.30
49.29
52.34
55.85
59.33
65.35
68.07
72.61
75.68
37.05
68.07
57.59
77
28.36
EV/EBITx
39.14
40.20
44.27
42.96
40.90
40.45
42.93
46.59
48.71
53.29
28.59
46.59
42.95
23
11.71
FCF yield (avg)%
3.73
4.51
7.02
7.60
6.56
8.48
7.21
7.74
7.63
10.32
26.53
7.74
7.40
87
20.02
FCF margin%
9.93
10.12
8.53
5.74
6.89
7.89
7.01
4.44
3.52
6.51
11.98
6.51
6.95
28
0.409
FCF / Net incomex
0.936
0.872
0.845
0.855
0.810
0.731
0.659
0.629
0.682
0.754
0.763
0.682
0.782
38
10.36
ROIC%
11.05
10.07
11.04
10.34
8.03
9.15
6.62
5.54
7.63
8.59
20.68
7.63
8.87
19
3.78
Return on equity%
10.16
7.20
7.10
6.03
7.11
6.17
5.19
2.88
1.89
0.40
26.15
2.88
6.10
17
22.36
Return on assets%
15.81
14.43
13.79
13.66
15.16
14.06
13.72
12.94
15.60
12.84
29.61
13.72
13.93
19
33.89
EPS€
35.29
41.18
43.04
50.61
51.31
52.41
54.26
54.04
55.47
57.24
35.31
2.21%
5.04%
—
27.55
EPS growth%
6.19
5.67
3.52
4.35
6.89
8.47
9.40
7.46
9.44
7.60
19.36
8.47
7.17
56
33.84
Bookvalue per sh€
61.39
58.37
66.24
71.34
78.44
73.90
71.01
80.79
80.24
85.28
23.67
1.69%
4.19%
—
44.74
FCF per share€
18.22
17.71
15.79
15.48
15.15
16.20
17.46
19.40
18.37
16.77
19.47
2.05%
(0.56%)
—
45.74
Dividend per sh€
14.20
14.66
13.63
15.09
14.33
14.36
13.58
13.51
12.81
13.12
23.20
(1.76%)
(1.34%)
—
22.39
Div yield (avg)%
32.83
32.81
35.47
34.61
35.77
37.46
36.77
39.46
39.61
41.07
23.47
39.46
36.27
70
6.27
Payout ratio%
18.58
17.71
17.41
17.06
18.21
19.71
21.79
22.45
22.94
21.67
4.52
21.79
19.14
51
0.305
Shares (diluted)M
0.267
0.245
0.249
0.272
0.245
0.248
0.246
0.245
0.242
0.269
0.291
1.86%
0.83%
91
11.20
Buyback yield%
22.05
22.53
23.89
24.82
25.12
25.83
26.71
24.12
24.72
25.79
20.85
25.79
24.77
25
1.651
D/E ratiox
0.902
1.058
1.198
1.318
1.426
1.519
1.591
1.806
1.901
1.952
1.676
1.806
1.473
91
33.16
Enterprise value€M
49.87
46.95
53.65
55.02
53.17
58.09
61.44
58.51
66.74
71.40
64.23
6.07%
3.46%
61
51.09
LT debt€M
21.75
24.21
26.68
28.33
30.05
32.00
31.39
32.81
37.20
39.76
20.54
5.76%
7.93%
50
Revenue
€64.10M
4.92%
1.00×
Cost of revenue
€37.70M
4.96%
1.00×
Operating expenses
€15.44M
5.05%
1.01×
Property and equipment
15.75%