7.822
Revenue€M
12.32
13.07
13.98
14.97
16.09
17.00
18.53
19.61
20.87
21.94
8.113
6.39%
6.85%
27
3.31
Revenue growth%
22.24
20.97
20.24
18.11
18.70
16.25
14.77
11.77
12.48
13.89
19.82
13.89
17.18
23
19.30
Gross margin%
13.27
15.23
15.79
17.68
16.70
16.47
16.83
17.99
17.44
19.03
13.69
17.44
16.76
23
14.86
Operating margin%
17.04
17.31
17.97
17.18
19.31
18.27
17.91
19.74
17.29
14.60
5.66
17.91
17.61
47
3.57
Net margin%
22.42
22.09
20.20
21.18
20.87
19.44
19.26
22.08
24.65
24.13
9.98
22.08
21.63
66
16.90
P/E ratio (avg)x
22.93
21.21
20.63
22.91
26.16
26.13
26.61
26.19
28.71
32.97
16.75
26.61
26.15
88
22.86
EV/EBITx
21.81
23.00
19.97
19.63
20.52
22.25
21.14
21.74
22.30
22.73
30.81
22.25
21.78
57
28.15
FCF yield (avg)%
32.80
30.80
33.78
36.01
36.37
39.23
37.74
38.41
37.29
35.10
21.38
37.74
36.19
38
16.27
FCF margin%
7.06
5.04
3.14
4.60
7.46
8.91
6.32
6.46
3.51
0.62
10.68
6.32
5.68
29
0.346
FCF / Net incomex
0.726
0.655
0.593
0.561
0.605
0.541
0.572
0.544
0.570
0.526
1.367
0.544
0.571
37
19.96
ROIC%
21.28
22.10
19.27
18.89
19.82
21.34
21.81
21.81
20.22
19.76
5.15
21.34
20.75
55
7.67
Return on equity%
6.23
8.74
8.53
9.34
10.96
11.49
8.94
9.95
7.86
5.02
11.88
8.94
8.84
28
13.42
Return on assets%
11.12
10.12
9.83
9.59
9.83
9.75
9.60
8.29
6.08
3.21
28.88
8.29
9.67
91
0.09
EPS€
0.19
0.19
0.19
0.21
0.19
0.19
0.21
0.21
0.22
0.20
0.10
1.51%
1.23%
—
13.36
EPS growth%
17.09
14.41
13.70
13.84
11.10
11.53
9.30
7.27
6.19
7.33
17.52
7.33
11.32
81
0.04
Bookvalue per sh€
0.08
0.08
0.08
0.08
0.10
0.09
0.11
0.12
0.12
0.14
0.08
7.93%
5.99%
—
0.02
FCF per share€
0.12
0.14
0.14
0.15
0.15
0.18
0.20
0.22
0.21
0.24
0.11
9.34%
8.07%
—
0.05
Dividend per sh€
0.11
0.13
0.14
0.15
0.17
0.17
0.17
0.17
0.17
0.19
0.05
2.49%
6.83%
—
12.61
Div yield (avg)%
14.08
11.25
13.56
14.50
14.02
15.32
18.27
15.82
13.41
12.02
4.72
15.32
14.05
15
18.36
Payout ratio%
9.63
8.15
9.26
11.08
12.48
11.25
12.71
15.08
12.50
13.46
17.11
12.71
11.87
52
35.23
Shares (diluted)M
42.75
49.74
58.69
65.42
77.21
76.69
75.61
83.24
92.14
100.8
34.31
5.49%
8.67%
69
22.18
Buyback yield%
31.06
29.90
32.05
33.70
34.73
36.81
35.91
38.56
38.74
39.90
3.03
38.56
35.32
16
0.443
D/E ratiox
1.001
1.021
1.109
1.247
1.348
1.420
1.569
1.868
2.117
2.084
1.194
1.868
1.384
78
16.89
Enterprise value€M
1.394
1.357
1.376
1.271
1.117
1.079
0.950
0.997
0.949
0.867
8.738
(4.94%)
(5.18%)
32
4.251
LT debt€M
35.19
40.88
48.02
57.31
58.93
64.86
66.52
73.76
87.84
102.9
9.667
11.79%
13.47%
30
Revenue
€21.94M
6.85%
1.00×
Cost of revenue
€14.79M
6.80%
1.00×
Operating expenses
€2.309M
7.21%
1.03×
Property and equipment
19.88%
Spread over hurdle
(0.04%)