18.28
Revenue€M
177.6
184.8
187.8
195.4
202.3
207.0
208.3
216.2
220.6
226.3
19.14
2.27%
2.74%
18
2.41
Revenue growth%
18.66
18.50
16.21
14.99
12.46
12.89
11.68
11.59
10.84
8.45
14.22
11.59
12.68
26
3.01
Gross margin%
9.01
9.53
9.30
12.04
10.38
8.87
10.77
13.56
13.51
14.65
12.41
13.51
10.58
24
18.26
Operating margin%
11.76
11.54
13.12
15.57
12.61
10.44
8.74
9.76
8.70
10.03
12.02
9.76
10.99
9
18.76
Net margin%
33.84
33.43
35.47
32.87
33.06
35.03
36.02
34.53
32.27
29.95
26.51
34.53
33.64
68
34.78
P/E ratio (avg)x
39.06
43.21
49.54
48.88
49.85
53.53
54.98
59.16
61.96
72.67
7.165
59.16
51.69
15
6.915
EV/EBITx
11.75
13.15
13.14
12.44
12.43
12.67
13.84
15.32
16.34
17.95
23.56
15.32
13.14
78
18.59
FCF yield (avg)%
11.22
14.00
12.18
13.77
15.16
13.24
13.63
15.52
18.34
20.09
27.22
15.52
13.89
74
7.80
FCF margin%
17.45
16.94
18.48
15.54
15.02
12.71
15.47
12.78
10.86
9.87
7.80
12.71
15.24
75
0.451
FCF / Net incomex
1.418
1.287
1.285
1.305
1.262
1.165
1.198
1.346
1.468
1.635
0.457
1.346
1.296
13
24.53
ROIC%
21.11
21.56
21.98
19.37
20.80
18.42
19.64
22.03
23.25
25.79
12.39
22.03
21.34
67
8.08
Return on equity%
4.49
6.08
8.88
8.67
6.06
3.88
6.04
6.95
8.01
5.62
19.55
6.04
6.07
82
29.04
Return on assets%
31.21
32.22
35.17
36.97
35.27
33.04
34.73
35.30
37.68
35.80
13.55
35.30
35.22
60
2.33
EPS€
6.10
7.05
6.57
7.40
7.65
8.36
7.83
7.76
7.89
7.88
2.55
0.61%
2.62%
—
6.51
EPS growth%
17.49
16.72
17.95
17.60
16.34
14.30
12.45
12.26
9.35
6.60
24.80
12.26
15.32
37
6.86
Bookvalue per sh€
4.77
5.44
5.21
5.33
6.19
6.18
6.86
7.38
8.48
8.79
8.43
7.26%
5.52%
—
8.75
FCF per share€
1.29
1.32
1.14
1.16
1.21
1.17
1.04
1.05
1.12
1.17
6.67
(0.58%)
(1.15%)
—
4.21
Dividend per sh€
5.19
5.48
5.38
5.95
6.58
5.95
5.68
5.48
5.77
5.37
1.82
(3.97%)
(0.68%)
—
20.57
Div yield (avg)%
9.69
7.56
6.84
9.68
7.73
9.49
8.43
6.88
6.33
7.94
29.74
7.94
7.84
20
20.23
Payout ratio%
22.47
20.62
20.67
19.93
20.72
19.42
19.00
16.16
16.30
18.73
9.27
18.73
19.68
80
20.02
Shares (diluted)M
15.46
17.09
19.01
19.47
18.07
20.16
21.83
23.71
24.02
22.14
20.15
4.14%
2.53%
40
26.48
Buyback yield%
17.23
17.80
16.90
14.16
14.78
12.06
13.81
13.39
12.75
15.19
19.45
13.39
14.47
21
1.256
D/E ratiox
1.477
1.688
1.960
2.194
2.300
2.405
2.304
2.537
2.856
3.364
0.698
2.537
2.302
51
47.68
Enterprise value€M
49.92
46.67
50.51
57.72
61.18
68.35
69.95
78.01
78.83
82.26
235.8
6.10%
4.47%
76
86.42
LT debt€M
74.35
72.89
78.58
70.24
75.74
74.38
67.76
67.68
65.06
68.13
197.3
(2.10%)
(1.53%)
28
Revenue
€226.3M
2.74%
1.00×
Cost of revenue
€128.1M
2.62%
0.99×
Operating expenses
€36.22M
3.09%
1.04×
Cash and investments
18.63%
Property and equipment
15.06%