7.400
Revenue€M
3.940
4.118
4.365
4.681
5.018
5.443
5.718
5.951
6.459
7.002
8.253
6.89%
6.81%
27
23.42
Revenue growth%
15.12
14.48
14.60
15.63
15.32
14.26
14.63
16.02
15.20
13.42
26.67
14.63
14.88
16
2.73
Gross margin%
5.79
6.78
9.61
7.75
6.09
5.68
4.44
4.22
6.49
4.09
24.69
4.44
5.94
6
17.95
Operating margin%
23.94
21.61
23.19
24.96
26.18
26.86
24.15
22.74
23.17
25.54
10.89
24.15
24.05
26
12.68
Net margin%
14.37
14.52
14.92
15.84
15.71
17.66
17.51
17.11
16.87
15.44
9.90
17.11
15.77
66
9.674
P/E ratio (avg)x
26.06
28.27
25.74
25.72
28.38
27.47
29.33
28.12
27.75
27.47
35.48
27.75
27.61
46
25.37
EV/EBITx
35.86
37.62
45.00
52.12
53.07
56.89
67.73
76.46
75.30
88.01
23.65
75.30
54.98
24
7.00
FCF yield (avg)%
4.09
5.15
7.78
9.78
11.22
10.54
9.64
8.56
5.90
4.07
2.40
8.56
8.17
17
28.67
FCF margin%
22.04
21.72
22.41
22.98
22.94
23.36
21.50
23.37
20.42
19.07
10.87
21.50
22.23
66
0.160
FCF / Net incomex
0.576
0.533
0.493
0.468
0.520
0.535
0.583
0.586
0.523
0.472
0.800
0.535
0.528
11
20.73
ROIC%
10.24
10.19
11.54
9.64
11.97
14.80
15.08
12.83
11.26
14.06
9.33
14.06
11.75
36
24.01
Return on equity%
3.25
1.13
2.52
1.30
0.63
0.40
0.40
2.78
3.77
2.60
18.90
2.60
1.91
44
14.03
Return on assets%
17.73
16.35
16.45
16.91
16.37
13.49
11.22
8.24
7.40
8.91
18.95
8.91
14.92
11
0.28
EPS€
0.25
0.26
0.28
0.32
0.38
0.37
0.42
0.43
0.44
0.47
0.29
4.54%
7.87%
—
6.48
EPS growth%
14.73
12.58
12.95
10.80
12.70
10.64
8.95
8.34
9.95
10.23
7.82
9.95
10.72
77
0.33
Bookvalue per sh€
0.14
0.14
0.17
0.18
0.19
0.20
0.23
0.23
0.28
0.32
0.24
10.79%
8.76%
—
0.24
FCF per share€
0.17
0.19
0.18
0.18
0.20
0.21
0.23
0.23
0.22
0.21
0.16
1.28%
2.08%
—
0.42
Dividend per sh€
0.51
0.49
0.51
0.51
0.52
0.59
0.67
0.76
0.75
0.77
0.24
7.89%
4.94%
—
4.02
Div yield (avg)%
12.49
14.37
15.71
17.74
19.56
19.57
18.35
15.65
13.53
13.55
13.64
15.65
15.68
23
21.61
Payout ratio%
18.82
21.58
24.31
24.03
24.61
27.21
25.87
27.04
26.37
23.69
16.98
26.37
24.46
71
6.394
Shares (diluted)M
6.977
7.905
8.029
9.055
8.607
9.042
8.596
9.435
9.574
9.655
6.752
2.32%
2.77%
63
11.10
Buyback yield%
10.12
10.36
11.38
8.38
6.96
4.95
7.89
10.80
10.88
8.43
28.48
8.43
9.27
56
0.704
D/E ratiox
0.925
0.984
1.035
1.100
0.988
0.948
1.007
0.977
1.011
1.033
0.244
1.007
0.997
33
3.419
Enterprise value€M
3.078
3.233
3.288
3.422
3.236
3.245
3.042
2.867
3.090
3.103
7.663
(0.84%)
0.75%
29
4.944
LT debt€M
1.580
1.854
1.825
1.843
1.960
1.992
1.993
1.911
2.181
2.208
2.513
2.41%
3.34%
39
Revenue
€7.002M
6.81%
1.00×
Cost of revenue
€3.628M
6.83%
1.00×
Operating expenses
€1.502M
6.48%
0.97×
Property and equipment
15.66%
Spread over hurdle
(0.11%)