10.40
Revenue€M
6.232
6.676
7.070
7.408
7.803
8.312
8.769
9.411
10.22
10.94
11.30
6.99%
6.20%
51
10.76
Revenue growth%
26.27
23.73
24.99
22.01
20.82
19.68
19.18
21.64
23.69
22.89
3.38
21.64
22.45
71
20.65
Gross margin%
13.02
14.87
12.33
13.10
12.26
10.68
8.49
6.59
4.64
5.26
27.34
6.59
11.47
10
22.55
Operating margin%
21.16
22.97
23.97
25.72
24.52
24.77
25.61
26.36
29.36
32.24
22.81
26.36
25.19
66
4.82
Net margin%
17.28
18.96
20.55
18.89
17.87
18.56
16.67
16.52
19.01
21.70
18.20
18.56
18.72
67
18.88
P/E ratio (avg)x
35.16
34.37
35.23
35.74
39.29
38.97
39.56
40.15
40.75
42.20
7.995
40.15
39.13
86
35.79
EV/EBITx
7.608
8.028
7.695
8.623
9.107
8.933
7.963
7.793
7.786
7.161
36.29
7.793
7.878
18
25.46
FCF yield (avg)%
4.33
5.13
2.88
1.97
1.29
1.94
1.02
0.40
2.00
1.33
24.34
1.33
1.96
94
5.92
FCF margin%
11.72
13.75
15.15
14.05
14.37
13.71
11.91
9.62
9.56
9.34
17.64
9.62
12.81
44
0.995
FCF / Net incomex
0.796
0.826
0.848
0.779
0.797
0.774
0.704
0.754
0.746
0.736
0.859
0.746
0.776
13
11.02
ROIC%
18.74
16.10
17.97
20.85
22.20
21.27
20.82
23.57
24.07
22.96
19.76
22.96
21.06
36
24.25
Return on equity%
27.38
27.77
28.91
29.28
26.62
28.38
30.01
28.74
31.69
30.59
27.06
30.01
28.82
48
8.44
Return on assets%
11.99
14.16
16.50
15.19
13.09
10.53
8.23
10.28
12.22
15.11
14.91
10.53
12.66
47
0.33
EPS€
0.43
0.40
0.42
0.40
0.45
0.49
0.53
0.56
0.57
0.58
0.37
5.51%
4.57%
—
23.92
EPS growth%
12.20
11.31
9.54
11.72
8.82
11.15
13.80
11.24
12.41
14.62
24.66
12.41
11.52
16
0.34
Bookvalue per sh€
0.58
0.51
0.44
0.45
0.45
0.41
0.44
0.40
0.37
0.33
0.20
(6.14%)
(5.73%)
—
0.48
FCF per share€
0.33
0.35
0.39
0.45
0.51
0.55
0.61
0.70
0.68
0.82
0.09
10.09%
11.34%
—
0.16
Dividend per sh€
0.54
0.57
0.63
0.73
0.72
0.76
0.86
0.93
0.94
0.96
0.46
5.83%
6.92%
—
4.54
Div yield (avg)%
8.49
7.71
9.10
6.69
7.72
8.07
10.66
11.57
10.12
9.15
28.59
10.12
8.80
72
14.58
Payout ratio%
5.60
4.75
4.26
6.24
4.25
2.53
5.18
7.65
5.38
2.95
6.50
5.18
4.96
11
9.574
Shares (diluted)M
7.602
6.951
6.577
6.323
6.771
5.913
6.435
7.073
7.589
6.670
9.488
(0.30%)
(2.05%)
10
27.94
Buyback yield%
0.40
1.70
3.80
1.14
2.06
1.14
0.40
0.79
0.40
0.72
24.40
0.72
0.96
77
1.616
D/E ratiox
0.893
0.877
0.786
0.806
0.696
0.745
0.734
0.640
0.659
0.602
1.148
0.659
0.739
23
10.84
Enterprise value€M
10.19
10.46
11.45
12.47
12.08
14.03
14.69
17.16
18.97
21.33
9.264
12.04%
7.65%
87
3.446
LT debt€M
4.144
4.171
4.791
4.883
4.793
5.060
5.940
6.379
7.176
8.326
1.142
11.68%
8.66%
9
Revenue
€10.94M
6.20%
1.00×
Cost of revenue
€6.473M
6.32%
1.01×
Operating expenses
€1.996M
6.19%
1.00×
Property and equipment
17.41%