8.065
Revenue€M
84.07
88.19
94.51
99.88
105.2
109.1
112.8
119.4
126.0
131.7
9.018
4.60%
5.19%
45
8.48
Revenue growth%
8.36
9.39
7.42
9.90
9.77
11.09
12.52
11.21
11.21
12.04
26.72
11.21
10.50
11
22.46
Gross margin%
29.85
31.59
33.47
34.80
33.00
31.63
33.58
34.90
34.51
32.35
15.34
33.58
33.23
43
29.27
Operating margin%
8.92
10.62
8.46
8.61
8.90
6.73
7.35
4.50
6.49
6.89
16.51
6.73
7.91
73
19.49
Net margin%
9.02
11.11
8.48
6.82
9.50
10.42
10.84
13.00
14.56
13.51
21.43
13.00
10.63
88
35.43
P/E ratio (avg)x
44.12
45.03
49.51
57.25
64.44
76.55
78.98
90.65
95.68
112.2
28.20
90.65
70.49
12
21.84
EV/EBITx
4.897
4.998
5.220
4.769
5.176
4.724
4.150
4.480
4.778
5.010
27.22
4.724
4.837
60
16.42
FCF yield (avg)%
14.06
14.36
12.66
9.88
10.17
7.47
8.65
11.34
9.83
11.83
29.89
9.83
10.75
94
27.84
FCF margin%
0.40
2.16
0.40
0.71
0.40
0.40
1.15
2.57
4.41
2.84
14.14
2.57
0.93
85
1.065
FCF / Net incomex
0.917
0.956
0.987
0.859
0.778
0.743
0.667
0.629
0.650
0.639
1.504
0.650
0.760
53
17.39
ROIC%
10.68
8.91
9.60
9.28
6.31
4.62
2.58
2.83
5.25
7.73
13.14
4.62
7.02
83
10.79
Return on equity%
26.32
27.63
29.30
26.52
24.04
26.68
26.94
25.79
28.46
29.10
17.71
26.94
26.81
33
4.53
Return on assets%
6.29
3.39
5.84
3.69
1.40
2.58
3.49
2.16
1.17
0.40
22.05
2.16
2.99
11
0.70
EPS€
0.64
0.70
0.71
0.70
0.80
0.75
0.73
0.76
0.70
0.68
0.72
(3.27%)
0.64%
—
17.09
EPS growth%
11.52
13.89
16.63
16.35
13.78
14.29
16.41
14.66
12.75
11.25
14.85
14.29
14.09
6
0.56
Bookvalue per sh€
0.82
0.86
0.85
0.85
0.95
1.04
1.19
1.19
1.38
1.55
0.60
10.31%
7.14%
—
0.53
FCF per share€
0.38
0.39
0.38
0.39
0.39
0.39
0.37
0.33
0.33
0.33
0.85
(3.32%)
(0.70%)
—
0.70
Dividend per sh€
0.62
0.67
0.70
0.65
0.70
0.65
0.70
0.77
0.89
0.90
0.58
4.95%
3.46%
—
19.31
Div yield (avg)%
13.44
15.11
16.30
14.32
15.53
15.02
17.49
16.23
13.96
14.15
20.55
15.02
15.07
93
6.90
Payout ratio%
8.25
7.31
6.54
6.60
7.98
7.39
10.14
9.60
8.50
5.93
4.91
8.50
7.69
91
49.30
Shares (diluted)M
38.00
35.25
31.76
28.98
28.42
26.64
25.06
23.21
20.09
18.66
48.82
(8.07%)
(7.57%)
84
14.46
Buyback yield%
3.47
4.47
3.90
5.88
5.31
5.03
7.32
4.48
1.81
0.40
29.86
4.48
4.48
55
1.008
D/E ratiox
0.241
0.274
0.289
0.325
0.326
0.361
0.405
0.466
0.485
0.557
0.237
0.466
0.343
43
24.77
Enterprise value€M
97.80
100.6
109.6
117.5
135.9
125.1
123.9
133.8
134.6
146.9
16.08
1.58%
4.57%
53
48.03
LT debt€M
78.57
86.82
96.60
90.67
87.79
92.94
92.35
99.48
109.0
120.8
29.93
6.59%
5.28%
49
Revenue
€131.7M
5.19%
1.00×
Cost of revenue
€83.90M
5.51%
1.03×
Operating expenses
€20.60M
4.84%
0.97×
Property and equipment
15.49%
Goodwill & intangibles
14.67%