9.182
Revenue€M
26.68
28.24
29.73
30.95
32.18
34.39
36.78
39.54
42.31
44.65
10.24
6.77%
6.05%
41
8.91
Revenue growth%
12.37
10.17
10.21
7.97
5.74
4.48
6.82
9.16
7.95
9.84
8.74
7.95
8.57
84
21.99
Gross margin%
23.21
25.43
26.77
24.14
22.98
23.43
22.82
24.57
25.36
23.28
28.82
23.43
23.79
82
6.81
Operating margin%
27.77
29.81
29.45
28.97
28.25
28.08
30.12
32.78
34.89
35.83
15.27
32.78
29.63
17
11.96
Net margin%
19.40
20.63
19.06
16.92
17.39
15.79
16.77
17.49
16.78
19.70
29.09
16.78
17.44
47
15.71
P/E ratio (avg)x
37.22
37.72
43.93
47.72
53.69
57.44
55.71
67.10
77.85
83.38
36.78
67.10
54.70
34
13.83
EV/EBITx
33.01
35.67
38.69
39.19
38.29
35.52
30.98
28.28
28.14
26.41
30.91
28.28
34.26
10
8.07
FCF yield (avg)%
22.11
19.69
16.96
17.00
17.34
15.21
18.10
18.16
16.15
16.88
15.84
16.88
17.17
13
18.73
FCF margin%
0.40
0.40
0.40
1.30
0.40
0.40
3.13
4.12
1.98
0.40
23.57
1.98
0.40
32
0.202
FCF / Net incomex
0.837
0.852
0.913
0.897
1.029
1.130
1.124
1.281
1.532
1.642
0.897
1.281
1.076
24
14.80
ROIC%
24.32
21.73
19.69
20.13
19.07
22.06
19.37
19.37
16.48
18.14
25.89
19.37
19.53
7
18.72
Return on equity%
32.92
33.76
35.93
34.09
34.18
33.77
34.78
37.14
38.08
35.33
4.51
35.33
34.48
59
6.80
Return on assets%
13.56
14.70
13.97
13.04
15.04
13.92
12.14
11.51
9.05
8.69
5.43
11.51
13.30
35
1.46
EPS€
1.96
2.03
1.98
1.92
2.12
2.18
2.13
2.17
2.25
2.21
1.64
0.90%
2.62%
—
22.97
EPS growth%
0.40
0.85
1.52
3.89
5.78
3.68
6.22
7.78
6.92
8.27
8.40
6.92
4.83
20
0.72
Bookvalue per sh€
1.43
1.57
1.65
1.85
1.83
1.67
1.71
1.67
1.71
1.80
1.30
(0.28%)
2.05%
—
0.72
FCF per share€
1.43
1.34
1.48
1.48
1.44
1.40
1.40
1.22
1.17
1.24
0.74
(2.96%)
(0.62%)
—
0.62
Dividend per sh€
0.77
0.78
0.75
0.82
0.80
0.71
0.76
0.82
0.74
0.79
0.28
(0.11%)
(0.06%)
—
8.79
Div yield (avg)%
17.17
15.07
12.45
14.34
13.54
14.23
13.91
14.23
11.53
13.79
15.90
13.91
14.07
22
6.53
Payout ratio%
14.40
14.97
12.08
14.03
11.67
9.41
9.34
6.47
7.92
8.33
19.92
8.33
10.54
93
18.59
Shares (diluted)M
16.93
18.59
18.14
18.06
19.85
20.34
20.59
21.64
22.46
21.24
18.45
1.36%
1.56%
47
18.61
Buyback yield%
10.24
9.44
8.97
8.33
8.49
8.09
9.95
9.33
10.41
10.90
17.76
9.95
9.39
23
1.271
D/E ratiox
1.398
1.390
1.341
1.280
1.248
1.103
1.167
1.078
0.961
0.907
0.631
1.078
1.207
48
18.33
Enterprise value€M
31.31
31.48
34.19
31.93
31.63
33.53
33.78
31.77
30.82
32.72
26.08
0.68%
1.60%
37
41.16
LT debt€M
17.94
16.81
16.68
17.00
17.90
19.82
21.33
23.85
24.10
23.50
43.20
5.59%
2.30%
76
Revenue
€44.65M
6.05%
1.00×
Cost of revenue
€24.69M
6.15%
1.01×
Operating expenses
€9.804M
5.96%
0.99×
Property and equipment
17.59%
Spread over hurdle
62.75%