14.04
Revenue€M
10.01
11.00
12.13
12.90
14.03
15.32
16.46
18.09
19.88
15.61
15.06
9.03%
9.11%
44
26.94
Revenue growth%
16.08
15.91
17.79
20.75
19.13
16.19
14.94
13.62
14.51
14.68
17.84
14.94
16.14
38
18.29
Gross margin%
3.91
1.46
3.99
1.33
3.26
3.84
4.01
1.05
0.40
2.09
26.31
3.26
3.39
74
18.17
Operating margin%
22.89
22.00
19.79
22.13
19.38
19.94
18.79
19.62
19.09
10.21
16.14
19.38
19.86
51
22.54
Net margin%
28.77
28.54
26.45
26.49
29.47
32.16
31.64
30.00
28.72
18.47
17.91
30.00
28.74
29
24.67
P/E ratio (avg)x
21.83
23.87
21.87
22.20
25.27
26.99
24.91
27.45
29.74
37.77
16.72
26.99
24.39
35
29.71
EV/EBITx
38.72
41.99
45.97
54.73
61.76
68.10
80.73
85.95
95.43
32.04
9.561
80.73
58.25
44
4.65
FCF yield (avg)%
24.11
23.77
21.91
23.33
22.19
24.28
23.34
21.94
20.42
20.90
23.60
22.19
22.76
55
14.93
FCF margin%
25.67
23.43
21.02
21.80
22.67
20.83
18.03
18.46
17.22
13.12
23.29
18.46
21.41
78
1.030
FCF / Net incomex
0.923
0.844
0.899
0.987
0.906
0.913
0.854
0.782
0.881
1.047
0.945
0.881
0.890
70
28.13
ROIC%
28.22
26.75
29.21
31.27
31.19
29.83
32.62
32.19
33.15
26.57
17.91
32.19
30.51
30
18.85
Return on equity%
17.51
19.34
18.83
18.16
19.36
18.42
20.23
17.78
15.83
26.31
28.37
18.42
18.62
91
3.56
Return on assets%
18.82
16.65
18.45
16.61
19.03
18.93
18.96
20.75
18.88
4.89
29.25
18.96
18.90
12
0.35
EPS€
0.39
0.36
0.35
0.38
0.43
0.46
0.43
0.41
0.44
0.36
0.40
3.02%
1.10%
—
4.14
EPS growth%
25.67
24.95
23.42
25.22
23.35
23.63
21.45
21.26
20.57
17.51
10.52
21.45
23.52
58
0.19
Bookvalue per sh€
0.18
0.18
0.16
0.16
0.14
0.15
0.13
0.13
0.14
0.22
0.14
(2.32%)
(2.17%)
—
0.29
FCF per share€
0.39
0.42
0.51
0.52
0.59
0.71
0.82
0.81
0.87
0.10
0.06
10.78%
9.76%
—
0.35
Dividend per sh€
0.07
0.07
0.06
0.06
0.06
0.06
0.05
0.06
0.05
0.31
0.14
(4.89%)
(3.37%)
—
12.80
Div yield (avg)%
15.06
16.80
14.45
13.81
12.98
11.68
12.63
10.88
10.92
20.79
17.93
11.68
13.40
61
2.49
Payout ratio%
6.54
5.19
3.62
1.00
2.26
3.08
4.31
7.23
7.52
28.16
18.10
4.31
4.75
45
48.46
Shares (diluted)M
34.81
32.73
34.66
34.98
37.26
39.76
37.70
33.16
34.06
47.08
46.86
(0.53%)
(1.28%)
93
5.72
Buyback yield%
16.03
18.07
21.03
23.57
25.46
25.66
25.25
22.61
24.35
12.36
17.56
25.25
23.09
11
1.694
D/E ratiox
2.144
2.372
2.519
2.532
2.682
2.938
2.973
2.941
3.124
0.585
0.523
2.941
2.607
35
14.95
Enterprise value€M
9.671
9.641
8.862
8.335
8.024
8.500
8.480
8.685
9.274
10.80
10.44
2.16%
(0.24%)
82
4.456
LT debt€M
2.826
2.546
2.248
2.404
2.434
2.119
2.255
2.318
2.085
11.60
14.98
(2.81%)
(4.16%)
24
Revenue
€19.88M
9.11%
1.00×
Cost of revenue
€12.00M
8.97%
0.99×
Operating expenses
€3.310M
9.93%
1.08×
Goodwill & intangibles
19.46%
Property and equipment
17.69%
Cash and investments
17.03%
Spread over hurdle
27.78%