53.81
Revenue€M
85.59
89.49
94.70
99.29
103.1
108.9
113.8
118.8
123.6
127.9
59.07
4.39%
4.48%
42
23.92
Revenue growth%
20.68
21.87
21.31
19.41
20.07
17.08
18.16
17.57
19.63
19.27
24.20
18.16
19.52
31
19.50
Gross margin%
9.20
7.90
9.26
12.15
9.67
12.21
10.18
9.29
6.75
9.25
20.32
9.29
9.28
16
22.06
Operating margin%
5.35
3.63
3.23
4.31
6.08
5.42
5.55
3.55
3.52
2.90
26.45
3.55
3.97
45
17.71
Net margin%
8.08
6.48
5.65
7.18
9.86
9.25
7.76
7.52
9.48
8.62
11.79
8.62
7.92
73
25.33
P/E ratio (avg)x
44.31
43.53
48.09
48.96
44.23
49.79
53.30
49.33
44.44
43.54
13.02
49.33
46.26
12
16.24
EV/EBITx
36.95
35.82
37.34
40.90
43.54
47.78
47.66
54.49
59.33
56.84
16.49
54.49
45.60
52
25.05
FCF yield (avg)%
23.95
23.46
22.08
21.37
20.49
21.66
23.52
23.54
25.09
27.84
17.28
23.54
23.49
10
2.38
FCF margin%
7.36
8.66
10.29
7.97
8.07
7.11
9.93
7.63
5.26
6.03
14.35
7.11
7.80
9
1.173
FCF / Net incomex
0.913
0.853
0.838
0.791
0.710
0.599
0.557
0.497
0.430
0.422
0.387
0.497
0.654
16
13.17
ROIC%
3.71
4.91
4.36
4.92
7.83
9.39
9.60
10.35
8.18
7.88
9.65
9.39
7.86
91
29.49
Return on equity%
8.33
7.23
7.88
6.44
5.85
6.89
5.69
7.66
6.40
6.38
11.26
6.40
6.67
12
19.12
Return on assets%
22.84
21.29
19.22
20.83
23.41
25.77
23.33
21.01
18.01
17.70
3.10
21.01
21.15
94
0.42
EPS€
0.60
0.61
0.64
0.72
0.87
0.98
1.12
1.10
1.08
1.07
0.47
4.16%
6.41%
—
20.41
EPS growth%
17.24
17.07
19.68
20.79
17.89
20.85
23.48
21.09
23.96
23.11
11.62
23.11
20.82
94
0.48
Bookvalue per sh€
0.14
0.13
0.12
0.12
0.11
0.11
0.11
0.10
0.10
0.10
0.53
(1.31%)
(2.60%)
—
0.49
FCF per share€
0.54
0.50
0.54
0.59
0.64
0.69
0.71
0.78
0.80
0.72
0.32
2.29%
1.79%
—
0.27
Dividend per sh€
0.49
0.52
0.54
0.57
0.56
0.52
0.47
0.43
0.37
0.35
0.67
(8.96%)
(2.41%)
—
14.68
Div yield (avg)%
22.99
20.92
22.79
21.12
20.51
17.94
19.13
16.31
13.88
12.79
12.29
16.31
19.82
71
11.24
Payout ratio%
34.28
35.58
33.19
33.03
30.21
28.53
26.72
29.01
28.07
29.16
7.52
28.53
29.69
8
99.63
Shares (diluted)M
107.7
121.2
125.7
130.1
142.7
157.1
172.6
179.1
189.3
203.3
102.2
7.35%
6.72%
82
19.54
Buyback yield%
15.51
15.78
16.57
17.90
15.12
15.84
14.82
15.75
14.52
12.81
22.15
14.82
15.63
21
0.913
D/E ratiox
2.551
3.036
3.545
4.179
4.756
4.604
5.113
5.098
5.418
5.520
1.317
5.113
4.680
45
87.23
Enterprise value€M
88.34
95.16
88.78
98.01
109.3
109.6
113.2
116.8
108.3
100.6
79.77
(1.64%)
0.99%
59
42.08
LT debt€M
36.66
41.22
46.16
44.82
41.10
40.31
43.90
47.34
52.94
53.06
18.03
5.24%
2.76%
41
Revenue
€127.9M
4.48%
1.00×
Cost of revenue
€78.17M
4.62%
1.01×
Operating expenses
€14.07M
3.55%
0.91×
Property and equipment
16.28%
Goodwill & intangibles
15.57%
Spread over hurdle
36.19%