33.94
Revenue€M
75.37
79.66
81.79
86.20
88.60
90.98
93.11
94.45
97.90
100.2
37.03
2.50%
3.16%
9
5.26
Revenue growth%
12.01
9.07
9.02
9.96
8.20
9.29
9.72
11.20
11.89
11.77
24.05
11.20
9.84
70
12.87
Gross margin%
10.46
11.26
11.67
13.42
11.49
11.35
12.11
12.12
12.62
9.89
21.76
12.11
11.58
32
27.86
Operating margin%
10.31
10.65
11.28
8.37
11.16
11.11
9.03
7.24
9.21
10.23
19.38
9.21
10.27
69
21.37
Net margin%
18.01
15.23
17.96
20.74
20.04
17.62
15.30
14.22
12.25
11.46
14.62
14.22
16.46
26
13.67
P/E ratio (avg)x
51.07
56.84
57.95
63.23
63.83
67.77
76.29
75.84
76.34
72.07
28.61
75.84
65.80
27
14.70
EV/EBITx
30.78
30.47
27.89
27.65
30.24
28.89
27.20
26.58
28.02
30.28
10.08
28.02
28.46
18
3.33
FCF yield (avg)%
6.22
7.69
10.69
11.24
13.79
10.94
12.11
10.53
13.35
12.56
11.98
12.11
11.09
36
23.62
FCF margin%
1.92
4.00
6.89
6.82
8.81
10.71
9.30
11.79
11.43
13.49
14.93
11.43
9.06
26
1.316
FCF / Net incomex
0.893
1.019
1.024
1.235
1.399
1.479
1.458
1.452
1.567
1.833
1.038
1.479
1.426
82
9.79
ROIC%
14.55
14.78
17.41
15.69
15.33
15.27
16.22
15.46
18.03
19.39
10.58
16.22
15.58
52
26.72
Return on equity%
5.55
6.45
4.06
4.91
5.61
3.62
5.23
2.63
1.27
2.82
14.24
2.82
4.48
50
5.52
Return on assets%
20.50
18.97
19.04
20.11
22.26
22.79
25.44
27.93
30.52
33.08
15.40
27.93
22.53
70
0.13
EPS€
0.14
0.15
0.15
0.15
0.16
0.19
0.22
0.22
0.25
0.29
0.14
12.58%
9.03%
—
27.33
EPS growth%
30.07
32.26
35.04
33.07
35.97
38.08
37.16
37.63
39.43
38.86
3.59
38.08
36.57
23
0.08
Bookvalue per sh€
0.09
0.09
0.09
0.09
0.08
0.08
0.09
0.08
0.09
0.10
0.04
4.32%
1.11%
—
0.07
FCF per share€
0.17
0.18
0.21
0.21
0.25
0.26
0.29
0.34
0.40
0.48
0.14
13.90%
11.32%
—
0.08
Dividend per sh€
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.05
3.45%
4.04%
—
14.62
Div yield (avg)%
19.98
19.45
18.65
19.92
18.25
16.09
14.56
12.59
14.42
11.98
28.91
14.42
17.17
54
8.89
Payout ratio%
18.48
17.44
19.86
18.42
20.42
17.89
15.50
14.84
14.72
14.93
11.46
14.93
17.66
59
168.0
Shares (diluted)M
126.9
113.6
107.6
118.7
116.7
128.3
130.8
141.0
152.4
161.1
172.3
6.65%
1.62%
67
10.69
Buyback yield%
13.78
12.37
12.35
12.49
13.76
15.88
15.74
15.69
13.12
14.91
3.80
15.69
13.77
61
1.506
D/E ratiox
2.016
2.160
2.215
2.464
2.420
2.327
2.482
2.517
2.898
3.129
1.742
2.517
2.442
44
53.61
Enterprise value€M
17.82
18.10
17.43
16.99
17.99
16.87
14.63
14.17
12.69
12.64
42.40
(6.82%)
(4.40%)
14
17.39
LT debt€M
63.68
60.85
62.13
66.24
72.35
83.79
86.18
91.60
86.85
95.87
17.63
5.79%
3.62%
51
Revenue
€100.2M
3.16%
1.00×
Cost of revenue
€61.14M
3.01%
0.99×
Operating expenses
€21.18M
2.90%
0.98×
Cash and investments
17.98%
Goodwill & intangibles
17.16%
Spread over hurdle
(0.34%)