2.044
Revenue€M
0.879
0.924
0.989
1.048
1.104
1.174
1.277
1.372
1.439
1.510
2.114
6.46%
6.06%
51
2.23
Revenue growth%
8.37
7.33
6.03
4.79
3.18
4.91
7.87
10.09
9.43
8.38
15.44
8.38
7.60
81
14.50
Gross margin%
17.69
18.31
19.38
18.02
15.16
17.61
16.91
18.39
17.56
16.74
27.29
17.56
17.65
19
8.79
Operating margin%
11.17
13.84
13.73
12.38
11.10
9.53
9.53
11.14
12.66
13.76
11.52
11.14
11.78
60
9.65
Net margin%
5.93
5.32
7.25
8.51
10.01
9.87
12.80
10.83
10.35
9.03
26.72
10.35
9.45
48
7.259
P/E ratio (avg)x
24.58
28.99
31.30
32.74
35.70
41.17
40.03
46.38
52.71
57.03
25.01
46.38
37.87
72
26.08
EV/EBITx
7.171
7.307
7.512
7.568
7.011
6.377
6.558
6.463
5.680
5.845
20.45
6.377
6.785
75
14.32
FCF yield (avg)%
0.76
0.40
0.40
0.98
0.84
0.69
2.55
4.75
5.93
6.49
20.65
4.75
0.91
51
9.30
FCF margin%
17.10
15.39
13.33
10.72
11.82
11.99
9.64
11.95
11.80
13.22
22.97
11.95
11.97
10
0.222
FCF / Net incomex
1.311
1.425
1.492
1.590
1.590
1.699
1.512
1.607
1.596
1.602
1.376
1.602
1.590
90
11.34
ROIC%
19.64
19.79
21.33
18.47
18.04
16.68
18.29
20.84
20.62
19.54
5.03
19.54
19.59
63
3.80
Return on equity%
11.56
13.03
13.75
15.43
15.64
15.15
16.37
15.21
13.45
15.18
27.72
15.18
15.17
87
2.97
Return on assets%
3.44
5.69
6.54
6.53
6.13
8.45
10.92
11.41
12.66
11.89
8.29
11.41
7.49
58
0.04
EPS€
0.13
0.13
0.14
0.16
0.17
0.17
0.16
0.15
0.17
0.15
0.04
(2.47%)
1.61%
—
12.73
EPS growth%
6.30
4.06
6.16
6.20
7.96
5.64
8.44
10.88
11.05
10.92
22.14
10.88
7.13
71
0.11
Bookvalue per sh€
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.03
0.03
0.03
(8.39%)
(3.28%)
—
0.04
FCF per share€
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.04
9.84%
8.59%
—
0.06
Dividend per sh€
0.14
0.15
0.15
0.16
0.16
0.15
0.15
0.18
0.20
0.21
0.07
6.01%
6.05%
—
17.06
Div yield (avg)%
11.81
9.29
8.21
7.99
6.66
4.74
1.96
4.00
3.04
6.04
6.96
4.00
6.35
41
25.04
Payout ratio%
25.12
24.88
25.31
23.92
21.38
19.31
18.87
20.29
20.09
22.81
9.06
20.09
22.10
8
8.394
Shares (diluted)M
13.28
14.11
17.01
18.61
22.29
24.03
26.09
26.40
31.99
31.86
8.226
7.41%
9.42%
56
17.97
Buyback yield%
15.18
15.61
17.22
16.65
17.18
17.61
20.45
21.66
24.16
25.46
3.37
21.66
17.42
11
1.207
D/E ratiox
0.913
0.982
1.035
0.994
0.933
1.004
0.859
0.745
0.710
0.716
1.553
0.745
0.923
65
1.297
Enterprise value€M
1.075
0.948
0.844
0.726
0.722
0.622
0.664
0.567
0.552
0.526
1.832
(6.14%)
(7.74%)
9
0.244
LT debt€M
1.803
1.747
1.829
1.910
1.750
1.687
1.802
1.750
1.808
1.971
0.528
2.40%
0.77%
35
Revenue
€1.510M
6.06%
1.00×
Cost of revenue
€0.746M
6.51%
1.04×
Operating expenses
€0.360M
5.86%
0.98×
Goodwill & intangibles
19.34%
Property and equipment
15.82%
Spread over hurdle
12.92%