10.23
Revenue€M
14.92
15.08
15.74
15.97
16.04
16.60
16.85
17.66
17.99
18.12
10.97
2.47%
2.20%
64
15.32
Revenue growth%
12.67
14.29
13.75
13.00
10.99
11.80
10.16
9.89
10.46
13.45
4.92
10.46
12.23
65
25.35
Gross margin%
2.77
2.54
3.77
6.76
7.31
5.86
8.73
10.97
8.18
5.79
16.73
8.18
6.31
45
23.09
Operating margin%
16.89
16.62
18.21
18.54
21.23
22.16
21.21
21.40
19.38
20.29
24.67
21.21
19.83
22
3.44
Net margin%
7.77
7.80
8.49
7.66
6.00
6.10
6.07
7.71
9.29
9.78
28.49
7.71
7.74
41
14.57
P/E ratio (avg)x
7.810
7.323
6.896
6.709
5.935
5.196
4.993
5.131
4.808
5.067
25.12
5.067
5.565
63
7.962
EV/EBITx
32.00
37.54
37.50
41.42
39.92
45.33
51.51
51.71
51.61
56.91
31.47
51.61
43.37
53
3.51
FCF yield (avg)%
21.04
22.31
23.58
22.65
21.28
24.02
24.33
22.67
21.40
22.44
9.20
22.67
22.55
14
26.79
FCF margin%
33.93
32.71
29.73
32.45
34.50
35.98
33.46
30.77
32.79
31.69
11.99
32.79
32.75
80
0.428
FCF / Net incomex
0.518
0.580
0.647
0.699
0.821
0.862
1.036
1.065
1.155
1.128
1.151
1.065
0.841
15
6.02
ROIC%
12.77
9.77
9.12
6.89
6.63
5.56
2.59
2.28
1.56
1.18
22.63
2.28
6.09
73
7.31
Return on equity%
15.54
16.39
18.37
18.01
19.57
18.43
16.50
14.59
17.04
18.09
14.24
17.04
17.53
14
5.19
Return on assets%
23.12
21.53
22.17
22.89
20.56
22.56
24.33
27.18
26.60
27.33
6.57
26.60
23.00
78
0.71
EPS€
0.13
0.12
0.11
0.10
0.09
0.08
0.08
0.08
0.07
0.06
0.79
(7.16%)
(8.95%)
—
3.92
EPS growth%
20.15
23.01
24.61
26.63
26.38
26.14
27.55
25.05
27.14
28.26
25.84
27.14
26.26
8
0.33
Bookvalue per sh€
0.87
0.95
1.08
1.25
1.39
1.68
1.80
1.88
1.91
2.10
0.47
8.56%
9.29%
—
0.76
FCF per share€
0.65
0.67
0.69
0.76
0.84
0.92
1.07
1.20
1.38
1.50
0.43
12.21%
9.86%
—
0.62
Dividend per sh€
0.11
0.11
0.12
0.12
0.11
0.10
0.09
0.09
0.08
0.07
0.49
(8.47%)
(4.78%)
—
19.09
Div yield (avg)%
4.24
1.66
0.40
0.40
0.40
0.40
0.40
1.22
1.66
0.40
4.53
0.40
0.40
34
12.58
Payout ratio%
6.07
3.14
4.55
6.15
9.09
9.74
9.28
8.89
11.49
11.81
22.56
9.74
8.99
58
9.304
Shares (diluted)M
12.23
12.05
13.45
13.35
14.50
16.22
16.62
15.20
15.40
16.37
9.219
2.45%
2.58%
30
3.15
Buyback yield%
19.12
20.89
20.99
21.13
18.92
16.57
17.02
15.58
17.58
18.35
25.02
17.02
18.63
12
1.086
D/E ratiox
2.614
2.670
3.049
3.022
3.136
3.050
2.852
2.716
2.589
2.490
1.636
2.716
2.784
38
10.64
Enterprise value€M
15.06
17.33
19.62
19.99
20.32
21.19
20.99
25.35
27.83
30.23
2.516
8.26%
7.39%
68
4.901
LT debt€M
17.87
17.17
17.93
20.85
20.25
22.17
22.86
22.43
22.36
25.37
12.96
4.61%
3.64%
47
Revenue
€18.12M
2.20%
1.00×
Cost of revenue
€12.68M
2.20%
1.00×
Operating expenses
€2.597M
2.35%
1.01×
Property and equipment
19.52%
Goodwill & intangibles
19.37%
Spread over hurdle
46.50%