6.673
Revenue€M
19.67
20.91
22.31
23.77
24.63
25.64
27.05
28.44
29.96
30.73
7.175
4.53%
5.01%
28
2.35
Revenue growth%
22.08
21.47
19.92
19.78
19.31
21.69
23.64
23.72
25.52
22.90
23.13
23.64
21.88
7
6.07
Gross margin%
28.47
27.19
28.46
27.40
26.39
25.11
24.04
21.75
18.91
19.10
29.80
21.75
25.75
66
9.89
Operating margin%
10.72
8.89
8.77
10.17
12.28
9.57
7.76
5.84
6.37
6.13
23.60
6.37
8.83
87
10.58
Net margin%
20.07
17.17
14.91
15.67
16.95
17.57
18.06
17.03
15.18
15.14
8.87
17.03
16.99
10
33.97
P/E ratio (avg)x
18.07
17.17
18.81
16.39
15.94
14.63
14.88
15.93
16.77
17.74
20.05
15.93
16.58
87
37.28
EV/EBITx
39.22
38.50
42.81
48.69
48.87
52.96
50.25
55.38
59.95
66.64
37.60
55.38
49.56
78
11.09
FCF yield (avg)%
3.34
1.48
1.33
0.40
1.20
1.29
0.40
0.40
0.40
0.40
21.99
0.40
0.80
45
19.24
FCF margin%
0.40
0.40
0.40
0.40
0.82
0.40
2.92
2.24
0.40
0.40
19.83
0.40
0.40
8
0.405
FCF / Net incomex
0.649
0.587
0.607
0.642
0.718
0.701
0.762
0.808
0.739
0.671
0.767
0.739
0.686
20
20.11
ROIC%
13.88
14.49
15.72
16.56
15.24
12.28
11.41
8.81
7.67
6.16
26.44
8.81
13.08
7
26.09
Return on equity%
0.49
0.40
0.40
1.79
0.40
0.40
0.40
0.40
0.40
0.40
10.02
0.40
0.40
34
7.15
Return on assets%
5.15
4.80
7.50
5.71
4.36
6.86
4.65
1.98
4.29
3.32
13.69
4.29
4.73
28
0.03
EPS€
0.28
0.28
0.27
0.25
0.27
0.26
0.24
0.27
0.29
0.30
0.04
2.12%
1.26%
—
10.85
EPS growth%
15.08
16.28
18.97
19.05
19.26
21.74
22.07
20.48
19.01
21.98
12.56
21.74
19.16
76
0.12
Bookvalue per sh€
0.12
0.12
0.14
0.14
0.13
0.14
0.15
0.14
0.14
0.14
0.19
1.04%
3.01%
—
0.16
FCF per share€
0.09
0.10
0.11
0.11
0.11
0.10
0.12
0.11
0.11
0.12
0.05
1.37%
1.76%
—
0.04
Dividend per sh€
0.11
0.10
0.11
0.12
0.11
0.12
0.13
0.12
0.12
0.14
0.11
3.93%
2.65%
—
5.69
Div yield (avg)%
22.08
24.85
27.63
24.95
22.43
23.01
20.17
20.16
21.65
21.62
3.34
21.62
22.25
66
25.77
Payout ratio%
21.45
23.54
22.04
19.57
20.79
23.65
23.27
23.33
24.48
27.36
26.93
23.65
23.30
80
25.18
Shares (diluted)M
37.60
38.54
38.39
42.52
45.40
44.46
44.56
46.22
54.72
62.41
24.48
6.57%
5.14%
37
29.10
Buyback yield%
22.33
24.31
24.89
23.36
24.97
24.52
26.79
26.80
28.67
30.37
12.15
26.80
24.93
35
0.522
D/E ratiox
2.667
2.624
2.584
3.018
3.231
3.400
3.559
3.514
3.615
4.319
1.421
3.559
3.316
16
18.99
Enterprise value€M
17.13
15.33
15.58
14.58
13.78
14.67
13.48
13.88
12.54
11.91
6.336
(2.87%)
(4.57%)
88
13.51
LT debt€M
9.254
9.226
8.416
8.601
9.567
10.41
9.733
9.814
10.19
11.19
8.667
3.18%
1.64%
74
Revenue
€30.73M
5.01%
1.00×
Cost of revenue
€15.31M
5.37%
1.03×
Operating expenses
€5.321M
4.94%
0.99×
Property and equipment
16.67%
Goodwill & intangibles
15.76%
Spread over hurdle
16.74%