44.16
Revenue€M
83.74
86.98
88.29
90.54
91.41
91.93
95.88
95.82
99.20
98.77
47.83
1.56%
1.94%
60
25.04
Revenue growth%
8.47
9.33
6.64
7.64
7.15
4.85
2.13
3.49
2.26
0.40
28.52
2.26
5.74
52
7.44
Gross margin%
10.48
10.56
7.91
7.33
8.96
11.66
11.23
12.98
13.30
13.54
9.01
12.98
10.90
60
27.05
Operating margin%
3.22
5.91
3.27
5.86
7.09
6.43
4.07
3.13
4.91
5.91
12.94
4.91
5.38
83
6.40
Net margin%
10.57
8.29
6.56
6.98
4.72
7.00
5.30
8.20
7.67
4.87
7.55
7.00
6.99
27
33.16
P/E ratio (avg)x
34.32
37.21
41.29
36.99
37.11
35.55
38.66
36.99
37.57
41.00
36.45
37.57
37.16
64
22.24
EV/EBITx
21.68
24.87
26.65
29.60
29.00
31.45
34.75
33.70
35.71
38.09
13.03
34.75
30.52
24
8.34
FCF yield (avg)%
5.05
2.60
0.90
1.56
1.46
0.40
0.58
1.98
3.60
5.94
11.32
1.98
1.77
12
15.02
FCF margin%
15.56
14.00
14.22
13.21
15.60
18.25
18.07
16.26
16.39
18.02
19.99
18.02
15.93
87
0.697
FCF / Net incomex
0.849
0.726
0.700
0.710
0.606
0.524
0.524
0.547
0.465
0.423
1.522
0.524
0.577
9
24.80
ROIC%
9.29
8.76
11.38
9.67
9.07
10.10
11.11
12.97
12.96
10.19
15.17
11.11
10.15
71
15.33
Return on equity%
2.01
1.17
1.03
0.40
0.40
0.40
0.40
0.40
2.57
3.85
7.77
0.40
0.71
68
27.45
Return on assets%
24.68
25.40
25.56
25.47
26.99
28.64
26.09
27.15
24.33
24.27
29.96
26.09
25.51
51
0.13
EPS€
0.24
0.23
0.24
0.21
0.18
0.15
0.15
0.14
0.13
0.13
0.14
(6.32%)
(5.80%)
—
17.02
EPS growth%
29.89
29.05
29.19
26.69
27.35
26.05
27.48
24.81
22.10
23.69
22.24
24.81
27.02
69
0.13
Bookvalue per sh€
0.10
0.10
0.09
0.10
0.11
0.11
0.10
0.11
0.11
0.09
0.06
(2.22%)
(0.01%)
—
0.19
FCF per share€
0.46
0.45
0.45
0.42
0.49
0.46
0.48
0.47
0.52
0.50
0.18
0.63%
2.06%
—
0.21
Dividend per sh€
0.28
0.27
0.30
0.34
0.35
0.38
0.43
0.46
0.43
0.43
0.30
4.39%
5.03%
—
2.09
Div yield (avg)%
23.14
23.73
25.55
28.25
28.24
25.64
24.93
27.57
29.87
29.44
28.45
27.57
26.60
40
29.02
Payout ratio%
18.48
18.74
18.90
20.78
20.56
22.25
22.74
19.99
19.48
16.83
26.23
19.99
19.74
52
57.19
Shares (diluted)M
74.35
76.61
87.80
92.80
110.1
124.4
124.1
130.8
149.5
174.7
56.90
9.66%
8.76%
82
8.49
Buyback yield%
16.02
14.46
13.11
14.12
13.26
11.05
8.87
6.67
3.67
2.71
7.39
6.67
12.08
46
0.521
D/E ratiox
2.023
2.247
2.717
3.125
3.537
4.214
4.319
4.660
4.973
5.185
0.531
4.660
3.876
69
44.79
Enterprise value€M
56.08
49.90
47.82
42.74
39.72
39.81
36.24
33.69
31.61
33.09
29.73
(3.59%)
(6.09%)
80
75.84
LT debt€M
78.63
78.80
86.61
97.87
107.8
118.7
119.4
127.9
133.3
144.5
4.409
6.03%
8.15%
20
Revenue
€98.77M
1.94%
1.00×
Cost of revenue
€47.43M
2.27%
1.03×
Operating expenses
€23.66M
1.70%
0.98×
Property and equipment
15.39%
Spread over hurdle
21.11%