85.06
Revenue€M
69.24
71.56
71.87
74.13
74.43
76.25
78.14
77.68
79.05
81.41
88.08
1.81%
1.61%
8
25.37
Revenue growth%
2.67
2.29
2.24
1.00
0.40
3.08
2.12
2.76
3.90
3.36
5.12
3.08
2.48
37
15.02
Gross margin%
27.05
28.47
25.99
25.70
23.25
21.39
19.14
16.90
19.66
17.48
6.79
19.14
22.32
29
4.55
Operating margin%
23.73
25.02
26.53
24.56
26.25
27.85
28.14
28.54
26.30
25.16
26.51
27.85
26.28
26
10.35
Net margin%
23.05
20.55
21.03
23.90
21.14
22.38
22.41
23.73
23.98
25.20
20.47
23.73
22.73
58
24.60
P/E ratio (avg)x
9.201
9.684
9.320
10.59
12.24
13.94
15.82
17.95
19.03
20.66
15.18
17.95
13.09
21
35.24
EV/EBITx
15.64
15.90
17.44
17.19
17.70
20.92
22.69
25.69
30.51
30.82
9.769
25.69
19.31
83
20.33
FCF yield (avg)%
23.40
21.96
22.83
25.43
26.60
24.12
22.72
23.02
23.31
22.12
13.04
23.02
23.17
65
23.76
FCF margin%
14.44
11.50
12.99
13.30
11.30
10.94
8.25
9.47
7.09
6.86
13.87
8.25
11.12
12
1.171
FCF / Net incomex
0.859
0.812
0.704
0.736
0.736
0.726
0.784
0.847
0.851
0.762
1.310
0.784
0.773
11
9.60
ROIC%
11.86
12.24
12.98
13.66
14.28
11.78
13.03
11.44
10.91
11.61
29.14
11.61
12.05
29
21.60
Return on equity%
3.84
5.97
5.07
3.67
5.74
4.11
4.51
5.83
4.19
5.10
28.00
4.51
4.79
51
3.19
Return on assets%
7.63
6.23
4.27
3.10
4.18
1.20
0.40
1.05
1.26
1.59
12.84
1.20
2.35
75
0.18
EPS€
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.20
9.28%
6.12%
—
5.99
EPS growth%
7.11
5.23
7.83
5.98
3.10
2.84
3.15
5.45
3.69
5.20
28.06
3.69
5.21
35
0.17
Bookvalue per sh€
0.12
0.12
0.12
0.11
0.13
0.15
0.15
0.14
0.14
0.14
0.18
0.85%
0.55%
—
0.05
FCF per share€
0.20
0.22
0.22
0.23
0.25
0.25
0.28
0.30
0.34
0.37
0.12
8.35%
7.66%
—
0.15
Dividend per sh€
0.08
0.08
0.10
0.09
0.09
0.10
0.10
0.10
0.11
0.12
0.15
7.00%
4.89%
—
10.87
Div yield (avg)%
4.46
7.05
6.96
6.97
5.57
5.14
5.97
6.59
6.48
3.78
11.89
5.97
6.23
75
13.30
Payout ratio%
12.93
11.21
10.15
11.59
9.63
12.53
10.93
10.92
10.37
10.57
24.90
10.92
10.92
62
187.6
Shares (diluted)M
163.0
157.6
169.7
181.3
177.7
167.2
177.3
197.0
222.2
248.0
194.6
6.89%
3.62%
91
15.87
Buyback yield%
16.04
17.94
19.01
17.33
14.41
12.21
13.25
11.11
10.36
11.78
18.82
11.78
13.83
73
0.998
D/E ratiox
0.395
0.380
0.375
0.362
0.396
0.471
0.451
0.520
0.546
0.526
1.427
0.520
0.423
41
84.06
Enterprise value€M
131.0
138.8
153.8
168.4
191.8
202.4
211.8
224.6
257.2
254.2
95.14
5.79%
7.07%
27
15.70
LT debt€M
32.01
34.64
32.39
36.14
42.27
43.76
46.04
45.80
43.26
49.87
103.7
3.36%
4.32%
52
Revenue
€81.41M
1.61%
1.00×
Cost of revenue
€52.26M
2.00%
1.04×
Operating expenses
€9.247M
1.04%
0.95×
Property and equipment
18.51%
Cash and investments
17.57%
Spread over hurdle
22.02%