10.94
Revenue€M
16.42
16.56
16.91
16.97
17.55
17.74
18.29
19.01
18.96
19.11
11.36
1.72%
1.86%
39
9.30
Revenue growth%
15.40
16.42
19.05
20.90
21.12
20.33
19.03
21.54
19.74
18.95
7.23
19.74
19.40
62
8.45
Gross margin%
38.17
35.93
34.84
34.69
34.67
37.45
38.71
35.73
36.01
38.14
28.90
37.45
35.97
27
16.66
Operating margin%
5.54
6.26
7.45
6.49
8.09
9.11
8.01
6.15
8.05
8.54
3.77
8.05
7.73
67
18.05
Net margin%
27.08
27.20
28.01
26.56
28.93
31.36
28.79
27.98
28.54
30.27
23.69
28.79
28.27
43
34.33
P/E ratio (avg)x
21.91
20.01
19.06
20.58
22.30
23.09
22.73
21.86
20.83
22.19
16.88
22.19
21.89
6
15.42
EV/EBITx
29.35
32.05
32.85
31.70
29.64
30.94
31.65
30.78
33.40
33.78
24.74
31.65
31.67
58
24.20
FCF yield (avg)%
9.88
8.16
8.06
9.34
8.87
6.02
5.07
6.86
5.95
6.90
15.69
6.02
7.48
86
8.47
FCF margin%
13.04
11.02
11.34
14.02
14.85
16.59
19.26
21.07
22.79
20.82
7.64
20.82
15.72
90
1.626
FCF / Net incomex
1.097
1.222
1.322
1.341
1.413
1.491
1.450
1.473
1.637
1.554
1.640
1.491
1.431
82
28.82
ROIC%
8.71
9.26
8.99
7.90
10.78
11.95
10.97
8.99
9.07
7.88
23.97
9.07
9.03
88
2.21
Return on equity%
0.80
0.40
0.71
2.57
3.49
5.24
4.64
3.57
5.59
6.58
8.82
5.24
3.53
85
9.01
Return on assets%
16.38
16.87
17.54
18.48
18.01
15.39
14.08
12.46
10.51
8.17
25.52
12.46
15.89
5
0.05
EPS€
0.55
0.53
0.52
0.57
0.60
0.68
0.70
0.77
0.86
1.00
0.05
10.89%
8.02%
—
7.10
EPS growth%
9.68
11.50
13.92
12.87
14.77
14.41
16.99
17.20
19.68
22.03
8.35
17.20
14.59
36
0.29
Bookvalue per sh€
0.11
0.12
0.12
0.12
0.11
0.13
0.13
0.13
0.15
0.15
0.09
5.77%
2.56%
—
0.13
FCF per share€
0.07
0.08
0.08
0.08
0.09
0.10
0.10
0.10
0.10
0.09
0.09
(0.26%)
2.86%
—
0.21
Dividend per sh€
0.39
0.43
0.50
0.48
0.50
0.50
0.47
0.52
0.58
0.59
0.06
3.65%
4.93%
—
23.13
Div yield (avg)%
23.13
23.38
25.84
27.65
30.47
27.57
27.25
27.25
29.40
30.96
3.17
27.57
27.41
93
11.86
Payout ratio%
4.52
2.93
4.15
7.12
5.99
6.29
9.20
6.99
4.80
5.01
27.20
6.29
5.50
5
29.36
Shares (diluted)M
46.37
45.03
47.37
49.18
47.01
49.02
56.38
53.75
63.25
65.73
29.27
6.94%
4.73%
7
4.51
Buyback yield%
19.58
21.99
20.73
18.35
17.99
20.59
20.00
17.42
19.02
19.66
9.49
19.66
19.62
76
1.646
D/E ratiox
1.210
1.305
1.231
1.178
1.059
0.952
0.861
0.802
0.744
0.764
1.545
0.802
1.005
55
4.256
Enterprise value€M
8.882
8.511
9.479
10.14
10.52
10.50
11.02
12.75
12.38
12.24
4.924
3.07%
4.94%
34
3.207
LT debt€M
13.14
12.68
12.94
14.08
15.40
18.06
18.14
17.53
17.98
18.63
13.72
3.89%
3.25%
14
Revenue
€19.11M
1.86%
1.00×
Cost of revenue
€9.382M
1.71%
0.99×
Operating expenses
€3.856M
1.86%
1.00×
Property and equipment
15.81%
Spread over hurdle
48.64%