57.03
Revenue€M
101.1
109.9
117.4
123.1
132.9
138.9
147.3
158.2
168.0
178.4
58.54
6.06%
6.60%
71
22.86
Revenue growth%
12.88
11.32
10.00
7.19
6.71
5.14
8.04
10.98
12.16
14.63
14.47
10.98
10.49
29
26.19
Gross margin%
15.23
17.58
15.67
18.17
16.79
17.61
16.94
17.96
16.13
15.32
25.29
16.94
16.86
50
14.90
Operating margin%
15.89
13.39
12.33
14.31
17.21
15.74
13.49
15.06
15.61
13.29
7.30
15.06
14.68
52
5.16
Net margin%
17.14
19.18
18.78
17.12
17.71
16.49
16.50
19.41
17.71
18.92
21.97
17.71
17.71
94
30.14
P/E ratio (avg)x
24.19
22.62
22.98
22.10
21.96
24.20
21.73
22.67
23.42
22.05
23.80
22.67
22.65
51
27.47
EV/EBITx
32.16
32.83
34.67
36.64
35.14
33.89
32.98
34.78
38.18
40.16
25.20
34.78
34.72
64
13.64
FCF yield (avg)%
19.68
20.12
21.85
23.22
25.08
24.06
25.76
25.13
26.96
29.18
8.38
25.76
24.57
88
2.13
FCF margin%
26.43
26.52
24.47
22.19
23.87
23.15
22.89
21.20
21.73
20.20
27.71
21.73
23.02
44
1.390
FCF / Net incomex
2.108
2.270
2.188
2.391
2.203
2.153
2.238
2.166
2.437
2.378
0.282
2.238
2.220
36
24.70
ROIC%
20.33
18.77
21.34
22.85
24.27
21.44
24.21
21.88
24.28
26.24
16.23
24.21
22.37
47
16.96
Return on equity%
7.99
6.92
8.77
8.17
11.02
8.88
8.73
10.07
12.56
11.85
28.91
10.07
8.82
77
9.63
Return on assets%
6.59
9.58
12.39
14.02
15.08
16.41
15.60
17.70
15.29
14.40
14.65
15.60
14.74
5
0.06
EPS€
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.10
0.11
0.11
0.07
3.13%
3.00%
—
13.62
EPS growth%
29.65
29.57
31.25
33.51
31.67
34.53
37.43
36.29
38.26
36.22
14.45
36.29
34.02
6
0.05
Bookvalue per sh€
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.04
0.09
(0.21%)
1.37%
—
0.10
FCF per share€
0.06
0.06
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.07
0.11
(1.11%)
1.44%
—
0.09
Dividend per sh€
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.03
8.21%
8.25%
—
26.53
Div yield (avg)%
29.01
26.86
25.56
25.91
23.02
24.28
22.63
23.47
26.45
26.49
22.62
24.28
25.74
24
6.17
Payout ratio%
5.78
5.87
3.59
2.97
1.63
0.94
0.67
0.49
0.40
1.60
12.92
0.67
1.61
49
0.434
Shares (diluted)B
0.525
0.626
0.605
0.711
0.739
0.832
0.990
1.040
1.156
1.225
0.455
10.64%
9.63%
52
28.62
Buyback yield%
18.24
16.89
18.98
17.29
15.28
12.44
15.43
17.76
15.75
17.76
28.50
15.75
17.09
94
0.246
D/E ratiox
1.442
1.647
1.927
1.877
1.851
2.028
2.037
1.987
1.965
2.136
0.706
2.028
1.946
70
85.00
Enterprise value€M
56.44
51.34
56.18
49.80
52.05
49.40
45.30
47.93
51.52
57.30
9.820
1.94%
0.76%
62
115.7
LT debt€M
40.82
41.42
45.23
51.34
55.42
56.13
63.24
72.36
78.60
89.45
127.2
10.05%
9.57%
63
Revenue
€178.4M
6.60%
1.00×
Cost of revenue
€109.5M
6.84%
1.02×
Operating expenses
€34.36M
5.79%
0.93×
Property and equipment
12.88%