19.60
Revenue€M
28.31
28.83
29.05
29.65
30.70
31.34
32.61
32.94
33.85
33.93
20.36
2.02%
1.84%
18
14.40
Revenue growth%
18.36
16.28
13.96
12.21
11.01
12.65
11.17
12.49
11.99
13.19
6.87
12.49
12.57
18
12.66
Gross margin%
5.83
6.80
5.13
6.85
9.05
7.30
7.26
4.36
5.79
5.07
4.02
5.79
6.31
85
21.28
Operating margin%
31.78
33.34
35.61
33.93
33.47
33.33
35.76
36.20
36.09
36.63
20.55
36.09
34.77
14
12.33
Net margin%
34.09
36.87
36.28
34.98
37.47
37.51
36.48
37.07
35.32
34.78
26.30
36.48
36.38
51
28.98
P/E ratio (avg)x
32.49
33.24
37.16
37.94
41.14
41.85
42.63
48.15
52.04
52.50
29.68
48.15
41.50
45
13.72
EV/EBITx
42.13
45.63
45.43
43.72
49.43
50.20
57.87
69.01
71.07
73.55
23.55
69.01
49.81
68
14.61
FCF yield (avg)%
16.13
13.60
13.41
15.58
17.36
20.07
22.63
23.42
21.80
24.56
17.81
22.63
18.72
75
15.82
FCF margin%
27.25
29.83
30.06
31.76
31.06
28.27
25.98
24.92
24.23
22.53
18.29
24.92
27.76
7
1.184
FCF / Net incomex
1.269
1.330
1.212
1.201
1.167
1.190
1.190
1.205
1.260
1.147
1.436
1.190
1.203
69
10.49
ROIC%
18.82
17.95
20.86
22.51
20.89
21.82
22.70
23.51
26.22
28.14
4.00
23.51
22.17
67
22.45
Return on equity%
11.54
13.42
14.68
15.13
14.98
14.10
15.85
15.85
13.48
15.52
23.80
15.52
14.83
70
7.02
Return on assets%
9.12
10.95
10.65
9.05
6.86
8.50
10.09
8.92
11.78
10.02
8.18
10.02
9.57
25
0.12
EPS€
0.04
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.04
0.04
0.12
0.81%
(0.08%)
—
12.53
EPS growth%
5.97
4.79
5.70
6.70
4.97
5.24
4.05
3.01
2.64
0.76
22.92
3.01
4.88
47
0.23
Bookvalue per sh€
0.09
0.09
0.10
0.11
0.13
0.14
0.15
0.18
0.21
0.23
0.26
13.12%
11.55%
—
0.26
FCF per share€
0.12
0.11
0.13
0.14
0.14
0.15
0.16
0.16
0.16
0.16
0.10
3.38%
3.74%
—
0.13
Dividend per sh€
0.37
0.37
0.40
0.43
0.43
0.47
0.52
0.54
0.63
0.71
0.20
10.28%
7.64%
—
11.72
Div yield (avg)%
17.87
19.94
20.68
23.41
21.73
23.53
21.17
20.80
20.55
23.27
3.60
21.17
20.98
69
13.81
Payout ratio%
10.50
10.35
10.57
9.14
7.15
8.42
10.37
12.20
13.01
12.75
11.98
12.20
10.44
27
53.47
Shares (diluted)M
48.11
42.51
43.54
47.63
48.09
50.13
49.86
46.65
43.15
44.60
54.80
(1.49%)
(0.66%)
86
3.22
Buyback yield%
21.43
24.34
25.52
28.28
29.08
26.14
26.27
25.41
22.53
19.62
26.85
25.41
25.46
12
0.423
D/E ratiox
0.907
0.971
1.007
1.015
0.990
0.979
1.073
1.079
1.232
1.301
0.835
1.079
1.011
17
5.541
Enterprise value€M
31.89
32.17
31.20
37.36
40.92
42.11
46.64
50.30
56.97
55.33
26.72
6.22%
7.03%
9
8.184
LT debt€M
25.87
26.20
28.18
27.73
29.56
31.49
28.16
27.65
26.53
29.08
18.49
(0.33%)
0.13%
8
Revenue
€33.93M
1.84%
1.00×
Cost of revenue
€17.65M
1.57%
0.97×
Operating expenses
€6.339M
2.46%
1.06×
Property and equipment
17.54%