5.407
Revenue€M
8.778
8.921
9.096
9.394
9.531
9.600
9.900
9.975
10.44
11.00
5.527
2.90%
2.79%
72
8.89
Revenue growth%
13.55
13.89
11.58
14.24
13.82
12.58
13.65
11.63
11.01
13.80
17.29
12.58
13.60
49
25.41
Gross margin%
18.45
20.79
19.40
16.79
15.70
15.94
15.39
16.45
16.72
15.62
17.98
15.94
16.58
89
16.84
Operating margin%
21.45
20.00
18.31
21.11
21.84
22.40
21.47
20.59
21.72
19.16
23.89
21.47
21.28
20
10.38
Net margin%
18.49
21.32
22.15
20.32
19.81
20.15
22.17
20.55
21.41
20.88
19.04
20.88
20.71
26
24.01
P/E ratio (avg)x
16.08
16.16
15.31
15.96
14.94
15.71
17.23
17.40
17.22
19.13
7.935
17.23
16.12
55
14.84
EV/EBITx
13.96
15.02
14.98
15.08
15.54
16.95
15.96
16.36
18.20
16.81
22.63
16.81
15.75
47
3.04
FCF yield (avg)%
7.33
5.34
5.67
2.91
1.35
1.99
2.95
1.99
0.40
0.40
6.33
1.99
2.45
17
7.76
FCF margin%
11.97
14.57
16.26
18.26
19.54
19.44
17.99
19.95
20.26
22.20
12.09
19.95
18.85
50
0.212
FCF / Net incomex
0.749
0.805
0.808
0.749
0.802
0.801
0.757
0.785
0.875
0.937
0.600
0.801
0.801
27
22.69
ROIC%
12.09
12.12
14.27
11.88
14.61
13.00
14.67
11.71
13.42
15.34
28.10
13.42
13.21
31
23.51
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
28.67
0.40
0.40
82
29.10
Return on assets%
3.71
3.50
5.96
3.87
5.57
3.24
0.74
1.25
1.59
0.40
17.75
1.25
3.37
71
0.43
EPS€
0.21
0.21
0.20
0.21
0.22
0.20
0.18
0.18
0.20
0.19
0.46
(2.74%)
(1.65%)
—
19.63
EPS growth%
13.53
11.68
12.13
10.64
9.98
12.36
12.71
13.08
10.24
8.46
6.13
12.36
11.91
44
0.41
Bookvalue per sh€
0.35
0.39
0.43
0.46
0.49
0.53
0.54
0.51
0.54
0.59
0.31
4.01%
6.43%
—
0.34
FCF per share€
0.14
0.14
0.14
0.15
0.17
0.17
0.21
0.22
0.26
0.30
0.18
11.65%
7.89%
—
0.11
Dividend per sh€
0.09
0.08
0.07
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.26
(8.48%)
(8.33%)
—
22.63
Div yield (avg)%
22.38
20.38
19.34
17.95
15.26
13.97
14.07
11.54
13.63
16.63
3.37
13.97
15.95
88
3.30
Payout ratio%
21.07
18.27
17.55
16.83
14.72
12.43
10.70
13.69
11.60
11.99
27.51
11.99
14.21
19
13.24
Shares (diluted)M
17.16
17.53
18.65
20.46
22.31
21.25
22.36
24.15
26.57
29.15
13.74
5.49%
6.06%
16
12.51
Buyback yield%
7.80
7.14
4.83
6.25
5.08
2.96
0.99
0.40
2.42
5.06
18.48
2.42
4.95
47
1.035
D/E ratiox
2.647
2.505
2.640
2.949
3.309
3.276
3.671
3.781
4.335
4.924
1.227
3.781
3.292
35
9.127
Enterprise value€M
6.447
6.820
8.281
8.194
8.916
8.850
10.02
10.91
12.61
14.88
3.651
10.78%
9.50%
76
11.19
LT debt€M
5.502
4.756
4.299
3.742
3.490
3.429
3.678
3.239
3.112
2.722
11.68
(4.85%)
(7.54%)
69
Revenue
€11.00M
2.79%
1.00×
Cost of revenue
€6.092M
2.62%
0.98×
Operating expenses
€1.450M
2.57%
0.98×
Goodwill & intangibles
19.82%
Property and equipment
19.57%