52.67
Revenue€M
49.25
53.48
56.82
60.52
63.77
70.03
76.08
81.45
86.45
92.02
58.92
7.61%
7.30%
52
25.54
Revenue growth%
2.63
0.48
0.86
0.40
0.40
0.40
1.76
0.93
0.40
0.40
29.31
0.40
0.44
67
23.48
Gross margin%
19.03
18.90
17.78
20.35
22.16
21.18
22.69
22.72
22.57
24.58
17.12
22.69
21.67
23
22.07
Operating margin%
13.73
11.84
14.79
11.98
9.42
6.67
8.50
7.71
6.71
5.19
24.49
6.71
8.96
22
27.28
Net margin%
17.84
19.63
20.40
19.69
18.42
19.11
19.11
16.28
16.17
13.79
2.82
16.28
18.77
44
6.093
P/E ratio (avg)x
23.79
26.29
27.78
26.85
30.65
33.73
35.01
34.86
32.59
37.78
35.68
34.86
31.62
13
7.484
EV/EBITx
39.91
41.60
40.49
40.45
47.07
46.51
49.26
57.50
63.84
71.66
11.67
57.50
46.79
21
9.95
FCF yield (avg)%
14.76
14.88
12.77
10.60
9.41
7.41
6.75
9.31
7.87
9.71
29.14
7.87
9.56
18
22.20
FCF margin%
32.13
34.11
36.81
38.56
40.17
41.83
43.01
41.14
39.97
42.04
13.34
41.83
40.07
35
0.930
FCF / Net incomex
0.169
0.173
0.200
0.202
0.214
0.209
0.218
0.216
0.252
0.275
1.520
0.218
0.211
48
14.78
ROIC%
6.87
6.51
7.95
10.69
12.94
11.66
13.35
15.35
12.87
13.72
24.81
13.35
12.27
67
7.70
Return on equity%
9.98
10.50
10.90
9.85
6.96
8.67
10.98
12.09
13.11
10.49
22.06
10.98
10.49
93
15.07
Return on assets%
12.28
9.51
11.27
9.27
12.23
9.70
9.65
9.45
11.68
8.75
9.34
9.65
9.68
46
1.12
EPS€
2.26
2.21
2.38
2.32
2.37
2.52
2.39
2.34
2.72
2.80
1.23
3.40%
2.35%
—
17.31
EPS growth%
21.37
22.70
20.09
19.93
21.55
19.74
19.51
16.95
18.24
18.23
16.91
18.24
19.83
59
0.58
Bookvalue per sh€
0.39
0.38
0.35
0.32
0.29
0.28
0.27
0.27
0.28
0.26
0.43
(1.87%)
(3.59%)
—
0.65
FCF per share€
0.70
0.62
0.62
0.61
0.61
0.66
0.64
0.61
0.66
0.63
1.44
0.83%
0.07%
—
1.04
Dividend per sh€
0.59
0.62
0.71
0.70
0.70
0.73
0.76
0.78
0.91
0.92
1.32
5.52%
5.66%
—
8.04
Div yield (avg)%
19.70
18.67
21.41
18.46
17.58
16.27
17.02
17.83
16.57
17.41
2.90
17.02
17.71
28
28.77
Payout ratio%
14.07
16.95
16.06
15.81
14.81
17.44
19.76
18.20
20.06
18.39
14.90
18.39
17.20
79
30.79
Shares (diluted)M
40.20
45.39
53.38
56.73
62.72
69.70
83.58
98.19
111.6
118.6
31.11
13.59%
11.81%
62
14.13
Buyback yield%
27.65
26.15
27.92
29.12
30.55
27.89
25.41
23.20
20.48
23.12
5.41
23.20
26.90
10
0.319
D/E ratiox
0.477
0.548
0.633
0.658
0.707
0.844
0.880
1.046
1.166
1.155
1.338
1.046
0.775
38
72.74
Enterprise value€M
39.02
46.82
53.00
58.88
59.61
66.41
67.42
68.19
69.35
83.52
64.42
6.98%
8.36%
91
33.23
LT debt€M
6.269
5.946
5.193
5.263
5.527
5.760
5.630
5.933
6.373
6.636
24.27
3.72%
0.75%
67
Revenue
€92.02M
7.30%
1.00×
Cost of revenue
€52.48M
7.55%
1.02×
Operating expenses
€11.67M
6.60%
0.94×
Property and equipment
17.67%
Cash and investments
15.37%
Spread over hurdle
47.48%