45.82
Revenue€M
30.81
33.66
35.92
39.32
41.64
44.01
47.66
50.82
55.21
60.26
48.83
7.67%
7.70%
43
6.72
Revenue growth%
20.57
22.82
24.06
21.38
20.26
19.87
17.22
18.25
16.02
14.26
18.55
17.22
20.07
16
14.99
Gross margin%
9.99
12.64
10.90
9.12
7.07
8.15
7.62
5.33
8.23
10.52
9.07
8.15
8.67
87
16.81
Operating margin%
26.41
25.22
28.19
31.11
29.44
28.96
30.72
30.14
32.93
31.54
18.52
30.72
29.79
68
13.04
Net margin%
30.49
31.19
31.28
33.29
32.82
30.30
30.73
30.83
29.18
29.89
21.42
30.30
30.78
84
29.21
P/E ratio (avg)x
38.09
39.39
35.72
33.52
30.33
29.72
30.09
30.34
29.22
27.59
20.70
29.72
30.33
27
20.73
EV/EBITx
7.491
7.251
6.878
6.956
7.493
6.486
5.463
5.782
5.544
4.932
35.06
5.544
6.682
67
18.18
FCF yield (avg)%
20.41
20.77
18.84
19.19
17.55
20.01
22.65
24.80
22.66
24.73
12.60
22.66
20.59
74
23.25
FCF margin%
21.14
20.76
18.11
17.38
18.43
17.37
19.95
21.34
22.18
22.83
28.74
21.34
20.35
40
0.901
FCF / Net incomex
0.358
0.389
0.382
0.359
0.382
0.402
0.393
0.371
0.386
0.440
0.776
0.393
0.384
80
14.80
ROIC%
7.05
4.88
7.75
6.94
8.40
11.19
12.47
12.40
13.59
12.11
17.58
12.40
9.80
47
26.55
Return on equity%
27.52
25.23
24.57
22.01
19.95
18.79
21.12
20.89
20.79
18.62
14.27
20.79
21.00
30
14.86
Return on assets%
9.76
7.98
10.75
10.12
12.90
10.28
13.08
11.11
8.78
9.60
10.38
10.28
10.20
66
0.53
EPS€
0.81
0.90
0.86
0.87
0.82
0.86
0.94
1.06
1.09
1.11
0.56
6.36%
3.55%
—
13.68
EPS growth%
26.16
25.45
22.50
21.64
21.20
23.92
26.66
25.77
25.85
25.42
6.48
25.77
25.44
25
1.82
Bookvalue per sh€
1.80
1.77
1.81
1.77
1.91
1.65
1.48
1.55
1.68
1.64
0.79
(2.99%)
(1.05%)
—
3.28
FCF per share€
2.40
2.28
2.17
2.37
2.33
2.10
2.21
2.13
2.09
2.32
2.28
(0.10%)
(0.54%)
—
3.31
Dividend per sh€
2.98
3.33
3.58
3.76
3.77
3.72
3.97
4.34
4.67
4.93
3.00
5.47%
6.83%
—
13.45
Div yield (avg)%
2.64
0.67
3.25
2.78
5.06
3.64
3.96
3.46
5.13
3.24
15.13
3.64
3.35
36
18.87
Payout ratio%
10.01
12.73
14.20
11.21
10.07
11.92
11.11
10.55
7.80
8.14
26.13
10.55
10.83
22
7.058
Shares (diluted)M
6.341
6.328
6.845
7.320
6.611
6.749
6.763
7.388
7.484
8.101
6.830
4.15%
2.42%
58
20.03
Buyback yield%
18.99
19.59
21.19
21.20
18.43
16.68
15.95
16.25
18.85
19.20
3.38
16.68
18.92
79
0.967
D/E ratiox
1.005
1.037
1.224
1.235
1.412
1.477
1.519
1.806
1.807
1.877
1.473
1.806
1.444
51
15.20
Enterprise value€M
5.641
5.420
5.946
6.465
6.172
5.582
6.089
6.508
5.744
6.240
50.09
0.22%
0.26%
74
51.88
LT debt€M
55.11
49.14
50.00
46.69
46.21
46.72
46.27
48.18
43.81
39.78
13.69
(2.95%)
(3.50%)
94
Revenue
€60.26M
7.70%
1.00×
Cost of revenue
€29.17M
7.41%
0.97×
Operating expenses
€15.06M
8.57%
1.08×
Property and equipment
13.42%