141.9
Revenue€M
137.3
147.5
154.4
164.9
172.8
186.6
196.9
214.6
225.8
243.4
149.0
7.09%
6.37%
92
28.94
Revenue growth%
14.25
15.66
13.64
13.88
15.05
12.35
12.72
9.93
8.81
7.60
8.94
9.93
13.18
39
9.84
Gross margin%
26.50
25.23
27.27
24.47
25.93
27.98
30.90
30.44
30.38
27.53
6.37
30.38
27.40
46
18.23
Operating margin%
4.64
4.41
4.70
4.76
3.58
3.49
5.56
6.36
3.90
2.54
15.09
3.90
4.53
21
19.99
Net margin%
2.82
4.52
7.37
10.19
8.78
5.98
6.07
8.07
9.83
10.80
23.23
8.07
7.72
90
24.40
P/E ratio (avg)x
9.790
11.12
10.61
11.08
12.21
11.00
11.66
11.69
12.45
13.37
22.69
11.69
11.39
55
23.38
EV/EBITx
23.91
20.93
18.57
17.10
14.95
16.08
14.78
12.87
13.65
14.88
30.42
14.78
15.52
94
17.84
FCF yield (avg)%
5.79
7.68
10.22
8.59
7.81
6.45
8.43
10.03
9.71
9.38
22.00
9.38
8.51
80
4.89
FCF margin%
20.64
23.38
23.62
20.83
18.52
16.47
17.20
19.32
19.87
21.11
25.75
19.32
20.25
74
0.821
FCF / Net incomex
2.399
2.348
2.612
2.597
2.901
3.058
3.495
3.699
3.603
3.426
0.113
3.495
2.980
89
26.58
ROIC%
3.80
5.39
3.79
3.17
5.70
3.75
3.79
5.24
2.96
3.34
8.07
3.75
3.79
86
22.66
Return on equity%
10.86
11.54
14.04
12.47
13.18
13.51
12.17
10.81
11.31
13.58
16.15
12.17
12.32
16
21.89
Return on assets%
12.20
11.96
11.62
13.43
15.28
14.34
13.73
10.83
10.04
8.70
25.16
10.83
12.08
69
0.10
EPS€
0.08
0.08
0.09
0.09
0.10
0.11
0.13
0.13
0.14
0.15
0.11
8.40%
7.52%
—
9.46
EPS growth%
12.07
13.72
13.82
13.68
11.02
10.60
11.06
10.55
8.17
9.00
4.49
10.55
11.04
94
0.09
Bookvalue per sh€
0.13
0.14
0.16
0.19
0.20
0.23
0.26
0.30
0.30
0.31
0.06
9.05%
10.39%
—
0.11
FCF per share€
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.09
(1.11%)
(2.54%)
—
0.06
Dividend per sh€
0.20
0.23
0.26
0.29
0.29
0.29
0.33
0.33
0.39
0.45
0.08
9.10%
10.14%
—
21.56
Div yield (avg)%
9.97
8.89
8.06
10.66
8.45
6.60
7.70
5.07
7.78
7.96
24.49
7.70
8.01
85
22.29
Payout ratio%
12.77
10.56
10.27
12.13
12.19
11.89
13.02
10.31
10.64
11.36
22.94
11.36
11.63
8
0.483
Shares (diluted)B
0.680
0.750
0.822
0.945
1.097
1.157
1.176
1.295
1.351
1.564
0.484
7.36%
10.29%
73
9.19
Buyback yield%
14.70
14.10
16.79
18.74
15.80
16.23
18.72
17.01
19.70
20.54
13.15
18.72
16.90
76
0.211
D/E ratiox
0.550
0.493
0.456
0.411
0.457
0.490
0.487
0.542
0.503
0.553
1.098
0.503
0.491
75
120.4
Enterprise value€M
122.1
112.3
121.7
129.3
134.4
126.8
125.4
116.0
120.5
116.4
212.6
(2.83%)
(0.97%)
11
98.22
LT debt€M
73.14
70.37
69.23
73.08
69.24
68.26
67.85
76.47
80.31
80.92
112.0
3.17%
2.05%
46
Revenue
€243.4M
6.37%
1.00×
Cost of revenue
€124.2M
6.24%
0.99×
Operating expenses
€39.38M
6.04%
0.97×
Property and equipment
17.17%