23.65
Revenue€M
38.93
40.69
42.24
43.33
45.60
48.18
50.34
51.38
54.37
56.51
25.71
4.38%
4.07%
65
12.96
Revenue growth%
8.04
9.20
6.84
6.57
4.54
4.30
7.08
6.20
4.02
3.05
10.68
4.30
6.39
63
16.32
Gross margin%
20.87
21.67
24.57
21.76
22.72
22.35
21.08
22.15
20.60
17.64
19.34
21.08
21.71
16
22.08
Operating margin%
27.18
24.61
22.00
22.72
24.24
23.73
21.57
24.01
25.70
24.70
28.44
24.01
24.12
58
20.67
Net margin%
7.49
5.50
3.39
3.47
1.07
2.38
0.81
2.35
4.00
4.27
24.76
2.38
3.43
91
16.67
P/E ratio (avg)x
38.92
44.76
42.45
42.75
42.42
43.62
50.94
53.28
58.70
66.71
35.80
53.28
44.19
11
28.04
EV/EBITx
13.10
14.76
17.32
18.25
20.15
19.16
19.82
22.39
21.49
21.20
26.82
21.20
19.49
13
9.11
FCF yield (avg)%
30.17
30.16
32.28
33.06
33.44
36.34
38.32
40.90
43.07
44.54
12.08
40.90
34.89
20
13.80
FCF margin%
14.08
16.80
16.55
19.27
21.54
23.22
23.93
22.35
19.56
17.51
27.78
22.35
19.42
5
1.581
FCF / Net incomex
1.761
1.604
1.605
1.837
2.024
2.072
2.070
2.013
1.877
2.071
1.369
2.070
1.945
81
29.76
ROIC%
0.40
0.40
0.40
0.40
0.40
1.67
0.40
0.40
1.21
0.40
13.87
0.40
0.40
95
28.48
Return on equity%
16.30
17.35
20.17
22.72
25.36
26.18
28.93
29.61
28.13
29.04
6.95
28.93
25.77
14
18.73
Return on assets%
30.20
29.50
31.42
29.09
26.33
24.28
21.30
22.01
23.13
20.45
27.48
22.01
25.30
21
0.44
EPS€
0.56
0.61
0.62
0.64
0.62
0.64
0.63
0.71
0.73
0.76
0.46
4.24%
2.44%
—
27.02
EPS growth%
28.17
30.30
27.33
30.25
29.77
29.38
27.88
25.79
23.60
24.84
27.75
25.79
28.02
73
0.75
Bookvalue per sh€
0.39
0.41
0.39
0.44
0.44
0.44
0.45
0.53
0.54
0.54
0.57
4.18%
5.03%
—
0.56
FCF per share€
0.90
1.00
1.05
1.08
1.15
1.16
1.28
1.24
1.30
1.25
0.55
1.75%
4.11%
—
0.63
Dividend per sh€
0.24
0.26
0.25
0.25
0.25
0.25
0.22
0.25
0.26
0.25
0.83
(0.65%)
1.17%
—
10.61
Div yield (avg)%
10.22
9.33
7.78
7.26
9.10
11.12
9.27
11.44
14.07
13.68
13.40
11.44
9.77
83
21.64
Payout ratio%
22.51
19.97
21.78
22.60
20.79
20.50
17.62
17.28
18.20
18.53
29.28
18.20
20.23
10
32.97
Shares (diluted)M
57.30
62.24
60.87
70.33
71.99
72.28
86.39
86.84
102.3
102.3
33.99
7.27%
7.15%
58
27.02
Buyback yield%
16.47
13.88
15.60
13.39
11.57
12.64
10.40
9.74
9.06
10.16
24.93
10.16
12.11
38
1.322
D/E ratiox
0.636
0.594
0.583
0.564
0.507
0.506
0.451
0.463
0.439
0.466
1.133
0.463
0.506
58
53.37
Enterprise value€M
9.904
11.46
11.76
11.28
10.50
9.845
9.441
10.38
9.891
10.50
7.188
(0.01%)
1.28%
77
21.12
LT debt€M
34.29
32.13
32.88
31.89
35.58
39.47
38.79
42.25
42.67
43.67
64.54
4.18%
3.48%
92
Revenue
€56.51M
4.07%
1.00×
Cost of revenue
€32.20M
4.55%
1.05×
Operating expenses
€5.476M
2.95%
0.90×
Property and equipment
17.20%
Spread over hurdle
(1.66%)