24.77
Revenue€M
157.7
164.9
174.9
185.2
197.0
207.1
214.8
227.6
236.0
245.1
27.67
4.47%
4.84%
20
14.78
Revenue growth%
1.16
3.50
4.51
4.46
3.84
1.88
2.74
3.72
1.03
0.40
2.84
1.88
3.12
67
21.73
Gross margin%
14.44
15.07
15.67
12.78
11.66
14.64
16.25
15.84
13.40
16.25
5.71
15.84
14.86
78
4.98
Operating margin%
25.60
28.06
28.24
29.58
31.24
33.96
32.77
34.05
36.46
33.58
20.05
33.96
32.00
27
11.01
Net margin%
20.99
18.60
21.51
18.78
19.52
16.84
16.09
17.82
15.87
14.96
26.69
16.09
18.21
11
33.30
P/E ratio (avg)x
15.60
15.40
16.78
14.44
14.69
14.25
15.10
15.90
13.94
12.98
27.32
14.25
14.90
60
8.617
EV/EBITx
28.60
33.23
34.87
35.23
36.97
40.86
46.01
47.81
49.95
56.84
27.52
47.81
38.92
71
26.35
FCF yield (avg)%
19.42
17.80
16.14
17.88
19.40
19.13
20.57
23.09
21.72
20.12
24.10
20.57
19.41
54
15.14
FCF margin%
17.51
19.27
22.21
20.47
22.01
24.15
26.14
27.71
28.50
30.61
6.09
27.71
23.18
21
0.491
FCF / Net incomex
0.270
0.288
0.292
0.326
0.328
0.345
0.376
0.428
0.433
0.421
1.017
0.421
0.336
23
15.66
ROIC%
23.54
22.21
21.94
19.15
21.19
21.54
18.65
21.20
19.55
19.10
4.44
19.55
21.20
48
20.81
Return on equity%
2.75
0.42
0.40
0.55
1.25
0.40
0.40
0.62
0.40
2.90
24.03
0.40
0.48
15
3.98
Return on assets%
5.38
7.23
8.79
11.19
10.36
10.50
9.90
10.21
11.94
10.43
8.93
10.43
10.28
28
0.13
EPS€
0.11
0.10
0.10
0.10
0.09
0.09
0.08
0.09
0.09
0.08
0.13
(0.53%)
(3.61%)
—
10.67
EPS growth%
13.16
15.30
18.05
17.04
19.67
21.20
20.65
22.81
24.61
25.46
18.95
22.81
20.16
39
0.11
Bookvalue per sh€
0.32
0.31
0.30
0.33
0.32
0.35
0.35
0.38
0.36
0.42
0.44
5.06%
3.06%
—
0.59
FCF per share€
0.53
0.57
0.60
0.64
0.59
0.68
0.65
0.69
0.67
0.63
0.28
1.10%
2.75%
—
0.34
Dividend per sh€
0.53
0.52
0.56
0.57
0.54
0.54
0.50
0.52
0.47
0.43
0.20
(4.71%)
(3.14%)
—
4.52
Div yield (avg)%
24.56
22.04
20.51
18.21
19.49
18.02
16.89
17.28
19.56
21.11
27.90
18.02
19.52
92
8.50
Payout ratio%
23.02
25.53
25.02
27.52
30.43
32.53
33.14
31.30
31.87
29.00
24.03
31.87
29.71
9
350.7
Shares (diluted)M
288.3
320.8
298.8
299.4
296.5
287.1
275.3
308.5
283.1
287.9
342.5
(0.59%)
0.36%
82
24.97
Buyback yield%
2.20
2.42
1.39
3.15
5.75
6.25
8.34
8.64
9.83
8.82
12.90
8.64
6.00
90
1.470
D/E ratiox
1.301
1.168
1.269
1.329
1.245
1.149
1.177
1.166
1.227
1.327
1.222
1.177
1.236
80
197.1
Enterprise value€M
69.77
67.07
57.59
61.85
62.07
56.12
54.45
52.05
45.72
44.66
139.0
(6.37%)
(4.94%)
94
45.43
LT debt€M
75.33
78.88
76.97
76.03
74.13
75.53
87.03
83.09
83.48
86.51
156.4
3.14%
2.38%
21
Revenue
€245.1M
4.84%
1.00×
Cost of revenue
€127.2M
4.33%
0.95×
Operating expenses
€59.06M
5.54%
1.07×
Property and equipment
18.67%
Spread over hurdle
10.78%