8.607
Revenue€M
16.19
16.02
16.37
16.79
17.17
16.90
16.80
16.50
16.89
17.25
9.320
0.09%
0.65%
55
2.00
Revenue growth%
12.61
15.41
15.28
12.47
13.88
14.85
16.90
15.43
17.23
18.12
11.74
16.90
15.35
50
14.66
Gross margin%
9.27
10.73
11.33
14.30
11.82
14.42
12.60
14.31
16.65
17.22
27.75
14.42
13.45
53
24.15
Operating margin%
23.07
23.08
23.27
25.73
24.53
21.64
19.77
21.75
20.81
21.77
9.51
21.64
22.42
76
19.06
Net margin%
7.71
6.16
5.62
5.38
4.40
1.47
3.40
6.34
4.34
5.06
27.00
4.34
5.22
55
18.60
P/E ratio (avg)x
40.21
37.22
42.60
46.28
50.30
56.53
53.33
56.80
56.14
62.92
32.57
56.53
51.81
55
32.04
EV/EBITx
18.17
19.66
22.09
23.12
27.23
30.82
33.71
37.48
37.11
42.61
24.21
37.11
29.03
58
16.64
FCF yield (avg)%
3.70
5.30
4.54
2.40
0.40
0.96
0.40
0.40
0.40
0.40
9.64
0.40
0.68
84
14.48
FCF margin%
12.30
13.66
13.19
11.46
10.43
10.73
12.47
13.81
12.06
13.97
18.60
12.47
12.39
61
0.459
FCF / Net incomex
0.248
0.263
0.284
0.304
0.295
0.336
0.368
0.347
0.325
0.369
1.779
0.347
0.315
72
23.85
ROIC%
16.65
18.26
17.78
16.51
13.98
13.34
16.30
16.92
17.57
20.25
4.13
16.92
16.79
22
24.55
Return on equity%
10.38
10.54
11.07
11.60
12.85
14.67
14.57
17.38
15.75
16.81
17.46
15.75
13.71
68
25.25
Return on assets%
0.40
1.51
0.40
0.40
0.40
1.16
2.05
1.20
0.40
0.47
16.68
1.16
0.44
84
0.52
EPS€
0.51
0.48
0.56
0.62
0.71
0.78
0.75
0.79
0.79
0.81
0.57
2.73%
5.35%
—
28.89
EPS growth%
1.31
2.56
4.92
5.44
7.37
8.25
10.70
9.43
7.52
6.58
27.95
8.25
6.97
36
1.04
Bookvalue per sh€
0.29
0.31
0.33
0.30
0.27
0.29
0.28
0.30
0.30
0.28
0.97
1.03%
0.65%
—
0.76
FCF per share€
1.45
1.74
1.98
2.05
2.35
2.76
3.31
3.77
3.98
4.28
0.44
12.69%
12.96%
—
1.09
Dividend per sh€
1.56
1.48
1.70
1.72
1.69
1.68
1.56
1.62
1.57
1.79
0.59
1.14%
1.67%
—
13.48
Div yield (avg)%
20.19
17.30
14.41
13.43
14.80
16.50
18.26
18.30
15.86
15.32
27.90
16.50
16.18
23
16.53
Payout ratio%
28.38
29.52
28.29
25.88
27.54
28.35
26.42
24.20
26.17
24.73
24.69
26.17
26.98
60
19.88
Shares (diluted)M
29.41
29.32
33.22
34.27
38.08
44.52
45.82
43.43
48.58
54.34
20.35
7.37%
6.71%
60
28.32
Buyback yield%
24.56
21.70
18.92
19.13
17.45
14.66
16.84
15.10
17.29
15.09
25.75
15.10
17.37
87
0.429
D/E ratiox
1.383
1.564
1.609
1.678
1.946
1.966
2.240
2.296
2.706
3.160
0.378
2.296
1.956
79
2.154
Enterprise value€M
16.24
15.48
16.11
16.03
17.68
20.23
20.72
21.37
22.70
25.90
9.104
7.93%
3.76%
40
13.39
LT debt€M
39.32
46.73
52.55
52.43
52.80
56.26
66.83
69.86
72.94
79.93
19.08
8.65%
8.92%
56
Revenue
€17.25M
0.65%
1.00×
Cost of revenue
€10.76M
0.75%
1.01×
Operating expenses
€4.297M
0.60%
0.99×
Property and equipment
17.20%
Spread over hurdle
16.01%