7.209
Revenue€M
14.43
15.51
16.70
17.87
18.71
20.07
20.95
22.04
23.00
24.05
8.030
5.15%
5.71%
90
14.19
Revenue growth%
11.85
9.56
12.54
13.39
15.80
15.11
14.78
16.58
19.14
20.04
22.51
16.58
14.94
94
24.93
Gross margin%
31.05
30.94
29.72
27.55
25.30
25.11
26.25
23.78
24.19
21.99
19.43
24.19
25.78
32
29.09
Operating margin%
3.02
0.87
0.93
3.85
5.24
4.92
2.76
1.28
1.52
3.09
29.79
2.76
2.89
70
20.37
Net margin%
6.44
7.83
8.12
6.89
8.06
6.09
3.65
3.05
5.36
4.92
4.67
4.92
6.26
40
23.32
P/E ratio (avg)x
42.98
45.83
48.37
53.38
60.72
58.77
66.42
64.42
70.43
80.06
8.828
66.42
59.75
28
8.573
EV/EBITx
27.79
29.67
32.43
32.23
34.72
37.17
35.34
33.20
35.83
36.17
6.563
35.83
33.96
92
26.99
FCF yield (avg)%
23.29
24.61
26.32
23.77
23.15
22.28
21.25
19.25
21.71
21.84
9.35
21.71
22.71
58
8.93
FCF margin%
8.28
8.44
5.75
7.47
4.57
3.12
0.42
3.32
6.25
8.23
19.93
3.32
6.00
70
1.416
FCF / Net incomex
0.901
0.833
0.836
0.828
0.793
0.690
0.669
0.639
0.662
0.626
0.976
0.662
0.741
28
15.78
ROIC%
23.07
23.13
23.77
25.43
26.14
25.57
27.04
29.72
32.38
30.24
9.23
29.72
25.86
73
6.00
Return on equity%
20.93
23.05
22.66
24.40
26.89
26.64
26.96
24.35
24.22
22.31
12.72
24.35
24.28
16
22.37
Return on assets%
0.40
2.14
2.92
1.64
0.40
0.40
0.40
3.01
2.94
4.62
27.14
2.94
1.89
70
0.10
EPS€
0.78
0.76
0.72
0.71
0.73
0.70
0.68
0.67
0.66
0.77
0.11
1.22%
(0.71%)
—
18.64
EPS growth%
7.33
8.52
10.16
11.70
8.78
8.87
7.85
8.57
6.15
7.94
5.64
7.94
8.55
60
0.55
Bookvalue per sh€
0.12
0.13
0.15
0.16
0.16
0.19
0.19
0.19
0.18
0.19
0.67
3.29%
6.45%
—
0.36
FCF per share€
0.78
0.74
0.71
0.75
0.70
0.67
0.68
0.71
0.72
0.68
0.16
(0.65%)
(1.05%)
—
0.56
Dividend per sh€
0.73
0.86
0.99
1.17
1.27
1.49
1.54
1.74
1.89
1.94
0.73
8.79%
10.97%
—
11.89
Div yield (avg)%
12.30
14.79
17.43
20.42
20.71
17.84
16.09
14.01
14.50
14.60
11.74
14.60
15.44
62
26.52
Payout ratio%
18.65
19.84
22.58
24.93
25.89
28.46
26.78
28.17
30.81
28.81
27.76
28.46
26.34
65
18.36
Shares (diluted)M
18.12
17.36
17.59
18.41
17.42
18.37
19.50
18.51
18.78
20.07
18.37
2.87%
2.28%
19
22.20
Buyback yield%
27.66
27.74
28.75
27.45
29.43
28.60
30.42
31.49
28.83
26.88
5.69
28.83
28.68
79
0.772
D/E ratiox
2.962
3.487
4.180
4.402
5.228
5.125
5.696
5.701
6.635
7.911
1.474
5.701
5.176
66
24.54
Enterprise value€M
25.24
25.24
25.83
26.61
30.54
32.10
29.37
26.97
27.23
30.52
22.15
(0.01%)
2.77%
45
26.78
LT debt€M
20.62
22.53
24.95
26.73
30.39
31.06
32.62
32.74
32.61
34.74
17.74
2.71%
5.95%
47
Revenue
€24.05M
5.71%
1.00×
Cost of revenue
€15.57M
5.51%
0.98×
Operating expenses
€2.503M
6.80%
1.11×
Property and equipment
21.08%
Goodwill & intangibles
20.78%
Spread over hurdle
10.63%