10.06
Revenue€M
25.83
27.03
29.20
31.54
33.36
34.79
36.48
38.31
39.69
42.54
10.54
4.98%
5.58%
68
2.70
Revenue growth%
16.88
17.47
17.64
20.05
21.34
21.12
21.87
22.41
21.83
23.69
26.06
21.87
21.23
17
27.37
Gross margin%
31.63
33.11
35.54
36.58
39.11
36.65
36.57
34.45
36.66
34.61
12.09
36.57
36.05
30
14.37
Operating margin%
25.97
26.20
27.43
27.95
27.45
30.11
28.16
28.14
26.14
27.02
14.15
28.14
27.44
69
23.90
Net margin%
12.04
10.67
10.27
10.87
10.25
8.01
9.31
11.39
9.69
11.20
12.26
9.69
10.47
7
6.760
P/E ratio (avg)x
13.02
13.89
15.74
17.24
19.67
20.93
23.65
26.32
31.01
30.59
19.81
26.32
20.30
17
7.628
EV/EBITx
52.95
56.29
60.85
64.94
75.09
76.65
86.57
86.26
81.54
80.34
12.37
81.54
75.87
86
2.63
FCF yield (avg)%
16.30
14.86
14.14
16.64
15.56
16.97
18.22
17.63
19.18
17.02
12.08
17.63
16.81
38
21.37
FCF margin%
19.06
21.01
23.57
21.11
19.11
19.14
22.05
22.35
19.97
18.84
21.82
19.97
20.49
52
0.561
FCF / Net incomex
1.168
1.286
1.344
1.439
1.462
1.269
1.331
1.250
1.144
1.256
1.136
1.256
1.277
42
29.13
ROIC%
19.02
17.42
16.37
19.17
20.25
17.27
16.98
14.49
11.99
13.08
27.90
14.49
17.13
30
19.70
Return on equity%
4.00
3.69
1.64
3.52
5.60
3.16
2.16
2.50
2.21
2.48
14.81
2.48
2.83
92
13.89
Return on assets%
4.59
5.07
6.43
4.41
5.84
3.73
0.90
3.14
1.04
1.80
4.46
1.80
4.07
81
2.96
EPS€
1.83
1.97
1.71
1.71
1.68
1.71
1.74
1.50
1.63
1.60
3.13
(0.99%)
(2.38%)
—
5.84
EPS growth%
21.56
22.25
23.09
20.83
21.73
23.03
20.24
21.45
23.86
21.81
10.93
21.81
21.77
91
1.89
Bookvalue per sh€
4.14
4.54
4.65
4.61
4.77
5.36
5.00
5.00
5.25
5.72
1.66
3.70%
2.90%
—
3.46
FCF per share€
1.03
1.11
1.19
1.26
1.13
1.16
1.21
1.19
1.20
1.23
0.92
1.79%
1.95%
—
3.03
Dividend per sh€
2.67
2.70
2.73
3.09
2.89
3.17
3.50
3.31
3.54
3.71
1.56
5.06%
2.85%
—
18.05
Div yield (avg)%
29.56
29.39
27.70
29.39
27.94
27.04
25.44
24.95
25.57
23.63
18.23
25.44
27.37
47
15.65
Payout ratio%
26.10
27.98
26.96
27.37
29.76
32.07
30.83
33.62
32.00
34.47
15.21
32.07
30.30
21
6.475
Shares (diluted)M
11.59
14.01
14.01
16.28
18.40
21.21
20.79
25.27
28.46
31.98
6.728
11.69%
11.00%
89
4.12
Buyback yield%
3.29
4.21
5.02
4.99
3.54
5.49
3.48
1.84
4.31
2.33
29.99
3.48
3.87
30
1.462
D/E ratiox
0.778
0.706
0.772
0.691
0.688
0.683
0.735
0.785
0.691
0.684
0.384
0.691
0.699
90
1.583
Enterprise value€M
30.76
34.33
35.85
34.68
33.85
31.53
29.52
30.66
31.06
35.02
19.55
0.68%
1.71%
62
9.273
LT debt€M
33.22
33.35
31.03
31.38
34.20
30.04
32.59
31.85
34.20
31.57
31.04
(1.59%)
(0.70%)
10
Revenue
€42.54M
5.58%
1.00×
Cost of revenue
€28.61M
5.56%
1.00×
Operating expenses
€6.594M
6.08%
1.05×
Goodwill & intangibles
17.81%
Property and equipment
15.55%