1.169
Revenue€M
1.311
1.349
1.400
1.460
1.481
1.538
1.544
1.558
1.613
1.680
1.303
2.55%
2.77%
5
10.18
Revenue growth%
23.01
23.90
25.77
25.83
23.13
21.05
19.35
18.88
20.83
19.99
14.19
19.99
22.03
48
11.13
Gross margin%
28.99
30.96
30.25
30.07
30.11
30.10
30.00
31.28
31.07
32.92
26.87
31.07
30.18
94
18.30
Operating margin%
7.50
8.36
6.98
7.96
8.13
10.93
9.79
12.76
13.07
12.26
7.61
12.26
9.08
90
19.11
Net margin%
25.00
24.78
26.04
25.49
27.31
29.13
32.08
31.58
31.30
30.72
16.15
31.30
28.22
62
25.41
P/E ratio (avg)x
33.69
33.87
35.54
35.93
36.08
34.54
36.31
32.56
30.97
33.69
28.75
33.69
34.21
42
33.46
EV/EBITx
39.18
42.99
44.75
43.77
40.65
38.63
40.45
43.48
42.65
40.22
21.10
40.45
41.65
61
14.14
FCF yield (avg)%
25.63
22.74
24.91
23.04
20.71
22.76
25.65
24.60
24.17
21.28
24.10
24.17
23.60
22
6.55
FCF margin%
15.87
17.12
19.38
18.08
20.00
21.44
20.70
22.91
20.20
22.33
2.67
21.44
20.10
42
1.704
FCF / Net incomex
0.149
0.154
0.147
0.146
0.163
0.167
0.156
0.148
0.172
0.180
0.943
0.167
0.155
47
21.09
ROIC%
13.50
15.55
15.61
18.17
18.96
16.05
14.52
15.65
15.40
18.31
9.63
15.65
15.63
8
9.84
Return on equity%
16.04
14.89
13.77
11.85
13.61
14.14
15.96
15.97
17.41
16.21
17.59
15.97
15.43
85
24.76
Return on assets%
10.19
10.99
8.96
7.28
9.34
11.07
9.72
7.65
8.30
8.45
14.77
8.45
9.15
10
0.07
EPS€
0.12
0.12
0.14
0.16
0.17
0.19
0.18
0.18
0.20
0.23
0.07
5.65%
8.01%
—
29.87
EPS growth%
20.18
18.44
16.19
13.36
13.41
11.40
14.22
16.57
17.90
18.92
20.61
16.57
16.38
27
0.08
Bookvalue per sh€
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.07
5.31%
5.53%
—
0.05
FCF per share€
0.09
0.08
0.10
0.11
0.13
0.15
0.15
0.17
0.19
0.21
0.06
10.19%
9.58%
—
0.05
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.04
0.05
0.01
6.82%
7.62%
—
9.28
Div yield (avg)%
28.16
27.77
26.39
27.66
27.74
27.77
27.13
27.91
30.57
31.61
28.98
27.91
27.77
36
2.55
Payout ratio%
2.38
1.41
3.69
4.70
6.24
7.76
5.98
8.54
7.69
5.77
13.23
7.69
5.87
36
11.00
Shares (diluted)M
22.67
25.78
30.17
33.31
37.88
40.99
44.27
47.46
47.54
46.89
11.49
4.36%
9.52%
10
8.36
Buyback yield%
11.52
13.60
14.23
15.05
13.97
14.43
13.95
11.47
11.49
9.87
10.75
11.49
13.78
37
0.747
D/E ratiox
0.870
0.809
0.765
0.695
0.670
0.624
0.604
0.590
0.579
0.507
0.703
0.590
0.647
82
0.806
Enterprise value€M
0.968
0.964
1.056
1.062
0.971
1.009
1.062
1.061
1.175
1.232
0.798
4.86%
1.55%
75
1.554
LT debt€M
0.356
0.371
0.342
0.319
0.355
0.342
0.342
0.383
0.411
0.393
0.540
2.02%
0.89%
34
Revenue
€1.680M
2.77%
1.00×
Cost of revenue
€1.176M
2.77%
1.00×
Operating expenses
€0.193M
4.51%
1.18×
Property and equipment
15.99%
Spread over hurdle
19.16%