23.66
Revenue€M
49.28
51.10
54.31
58.18
61.36
66.29
69.20
72.52
78.22
84.53
26.05
6.61%
6.26%
49
24.21
Revenue growth%
13.23
15.36
14.50
16.59
19.28
17.51
15.27
14.10
12.14
13.87
9.60
14.10
14.89
85
21.06
Gross margin%
6.27
4.76
7.12
8.74
7.51
7.19
4.33
6.21
3.30
5.61
28.50
5.61
6.24
57
21.85
Operating margin%
21.62
22.57
20.69
20.12
20.34
19.49
18.71
15.80
18.57
21.20
23.70
18.71
20.23
87
21.03
Net margin%
29.79
28.79
26.46
27.25
25.03
25.52
25.51
26.28
28.76
30.66
25.19
26.28
26.85
23
11.11
P/E ratio (avg)x
6.904
7.580
7.341
7.230
8.209
9.015
8.653
7.927
8.184
7.782
23.38
8.184
7.854
81
31.58
EV/EBITx
25.24
24.28
25.07
25.36
25.53
28.01
30.21
29.44
30.39
28.81
37.39
29.44
26.77
77
19.34
FCF yield (avg)%
21.67
22.67
21.13
18.76
17.36
14.71
13.72
13.67
12.07
14.87
29.11
13.72
16.11
53
10.80
FCF margin%
12.80
12.24
11.04
9.38
8.56
10.13
12.51
13.31
14.13
12.55
15.58
12.55
12.38
46
0.382
FCF / Net incomex
0.223
0.209
0.212
0.208
0.194
0.176
0.177
0.171
0.152
0.159
1.407
0.171
0.185
22
5.67
ROIC%
18.10
18.75
19.14
20.26
17.83
16.60
18.96
17.72
17.82
19.54
15.72
17.82
18.43
44
26.30
Return on equity%
0.40
0.40
2.42
5.31
3.86
6.43
6.82
7.19
6.16
5.59
20.38
6.43
5.45
95
9.82
Return on assets%
9.01
7.80
9.02
7.47
5.78
8.03
8.45
8.21
6.39
5.89
25.57
8.03
7.91
21
2.47
EPS€
4.52
4.84
5.55
5.69
6.47
6.46
7.02
8.07
8.25
8.58
2.72
5.79%
7.37%
—
24.47
EPS growth%
2.18
0.40
1.73
1.60
4.49
5.06
6.67
8.60
6.60
5.56
26.46
6.60
4.78
72
0.61
Bookvalue per sh€
1.26
1.35
1.53
1.66
1.84
1.83
1.87
1.83
1.80
1.78
2.98
(0.63%)
3.61%
—
1.07
FCF per share€
2.44
2.41
2.39
2.22
2.35
2.56
2.49
2.65
2.44
2.41
0.54
0.53%
(0.74%)
—
2.95
Dividend per sh€
3.25
3.15
2.97
2.96
3.09
3.20
3.53
3.64
3.71
3.97
0.62
5.15%
2.64%
—
8.98
Div yield (avg)%
0.40
0.40
0.40
1.72
0.40
1.67
0.40
2.07
2.39
4.69
3.10
2.07
1.03
58
24.56
Payout ratio%
23.83
23.48
21.02
19.29
22.01
23.83
24.37
22.94
20.29
20.52
8.94
22.94
22.48
92
13.87
Shares (diluted)M
22.13
22.05
22.55
21.28
24.00
23.08
22.60
22.94
26.22
26.88
14.38
2.29%
2.57%
82
7.55
Buyback yield%
24.16
24.09
26.78
29.62
30.26
29.72
27.79
29.64
30.38
28.87
5.70
29.64
29.24
11
1.779
D/E ratiox
0.616
0.544
0.580
0.610
0.639
0.622
0.595
0.575
0.518
0.533
1.789
0.575
0.588
44
53.72
Enterprise value€M
26.97
27.75
27.91
32.44
34.99
34.86
34.30
40.08
39.11
43.70
87.46
4.55%
5.13%
20
99.04
LT debt€M
46.64
49.58
54.58
50.17
45.40
48.07
49.39
53.35
54.10
60.11
98.75
5.78%
1.51%
78
Revenue
€84.53M
6.26%
1.00×
Cost of revenue
€45.09M
6.52%
1.02×
Operating expenses
€12.97M
6.19%
0.99×
Property and equipment
16.23%
Cash and investments
15.33%