23.25
Revenue€M
11.20
12.31
13.37
14.59
15.89
17.15
18.59
20.21
22.30
23.85
24.35
8.46%
8.93%
94
28.90
Revenue growth%
9.23
7.86
5.45
4.89
4.66
5.92
3.29
1.93
0.82
0.40
4.10
1.93
4.78
21
16.50
Gross margin%
12.12
12.07
10.66
8.29
5.66
6.23
5.60
7.84
8.77
10.75
25.31
7.84
8.53
24
19.41
Operating margin%
14.10
13.62
10.77
7.98
7.53
4.61
4.74
4.70
6.06
7.85
19.02
4.74
7.69
27
16.04
Net margin%
2.86
0.40
1.39
1.53
3.18
4.03
5.98
8.70
8.00
5.40
17.71
5.98
3.60
69
20.30
P/E ratio (avg)x
38.23
33.43
34.79
30.84
30.69
30.53
29.61
30.01
27.58
26.54
13.97
29.61
30.61
44
18.76
EV/EBITx
23.00
21.74
21.56
19.34
17.27
16.69
15.44
15.90
13.98
12.49
34.56
15.44
16.98
13
23.77
FCF yield (avg)%
16.45
13.92
12.22
11.84
11.88
9.28
11.52
9.81
7.75
10.66
5.98
9.81
11.68
86
23.57
FCF margin%
23.19
23.74
20.99
19.54
22.14
24.08
25.78
27.01
28.10
27.51
11.71
27.01
23.91
82
0.762
FCF / Net incomex
0.321
0.306
0.334
0.333
0.338
0.334
0.327
0.333
0.330
0.359
0.498
0.333
0.333
72
8.96
ROIC%
8.33
6.82
7.58
8.55
8.76
8.03
7.65
10.26
10.33
9.93
23.07
9.93
8.44
6
26.00
Return on equity%
8.34
6.57
4.88
6.34
6.79
4.49
6.28
7.57
6.77
6.39
16.21
6.39
6.48
34
4.00
Return on assets%
0.40
0.40
0.40
2.90
5.55
8.11
6.85
5.87
3.93
5.89
12.78
5.89
4.74
12
0.30
EPS€
0.86
0.85
0.91
0.82
0.83
0.84
0.82
0.73
0.69
0.63
0.32
(5.58%)
(2.80%)
—
22.72
EPS growth%
13.89
15.77
16.08
13.33
10.79
9.40
10.51
10.06
11.91
12.23
24.28
10.51
12.07
50
0.69
Bookvalue per sh€
0.99
1.07
1.03
1.15
1.32
1.36
1.58
1.53
1.61
1.80
0.30
6.47%
7.26%
—
0.11
FCF per share€
0.76
0.70
0.76
0.74
0.76
0.84
0.74
0.81
0.79
0.72
0.49
(1.14%)
0.62%
—
0.12
Dividend per sh€
0.44
0.39
0.36
0.36
0.37
0.36
0.36
0.39
0.33
0.28
0.78
(4.90%)
(4.79%)
—
16.97
Div yield (avg)%
1.11
3.78
1.56
1.30
1.55
0.40
0.40
0.40
0.40
0.40
12.61
0.40
0.76
44
28.14
Payout ratio%
11.15
12.76
10.93
10.70
11.49
12.35
13.36
12.07
9.84
12.46
7.79
12.35
11.78
23
18.84
Shares (diluted)M
13.50
12.90
13.88
13.20
11.95
11.53
12.66
13.01
14.38
12.75
19.62
1.30%
(1.74%)
72
12.28
Buyback yield%
23.43
24.20
24.31
22.97
21.91
21.58
20.96
18.50
21.26
18.35
8.02
20.96
21.75
46
1.526
D/E ratiox
2.871
3.390
3.914
4.626
4.625
5.222
5.369
5.638
5.602
5.839
1.585
5.602
4.924
8
10.73
Enterprise value€M
34.56
36.29
35.61
39.51
37.37
35.13
32.19
28.41
31.37
33.58
8.818
(2.12%)
(0.77%)
57
29.59
LT debt€M
7.542
7.160
7.209
7.465
6.986
7.292
8.032
8.917
9.906
9.063
5.801
5.34%
2.41%
18
Revenue
€23.85M
8.93%
1.00×
Cost of revenue
€12.52M
9.26%
1.03×
Operating expenses
€5.272M
8.71%
0.98×
Property and equipment
16.13%