1.550
Revenue€M
4.259
4.414
4.656
5.013
5.383
5.722
6.153
6.416
6.690
6.938
1.724
5.21%
5.52%
16
7.84
Revenue growth%
15.37
13.61
13.63
13.98
12.47
13.73
15.58
14.08
15.72
16.58
17.57
15.58
14.03
24
23.11
Gross margin%
4.33
4.64
2.54
0.40
0.40
0.56
2.40
4.09
5.35
3.34
13.32
3.34
2.94
73
28.74
Operating margin%
5.27
6.49
5.68
5.77
3.34
5.90
4.68
3.57
2.79
4.02
12.77
4.02
4.98
8
20.47
Net margin%
5.68
3.89
2.38
3.13
1.18
1.90
0.40
1.37
3.61
1.17
16.65
1.37
2.14
18
12.72
P/E ratio (avg)x
13.36
14.38
14.27
14.88
16.27
16.49
17.47
17.85
19.51
17.32
34.30
17.47
16.38
33
21.85
EV/EBITx
45.64
54.40
59.42
59.69
62.82
65.94
77.99
78.70
85.03
100.1
8.128
78.70
64.38
47
23.42
FCF yield (avg)%
8.68
7.53
7.05
7.61
7.14
5.19
2.56
0.40
2.25
0.47
11.05
2.25
6.12
57
8.21
FCF margin%
16.99
16.92
18.92
20.40
22.23
21.28
19.03
21.20
21.51
22.70
11.69
21.28
20.80
76
1.529
FCF / Net incomex
0.593
0.554
0.504
0.548
0.611
0.609
0.568
0.618
0.698
0.795
0.885
0.618
0.601
16
17.70
ROIC%
5.15
5.28
6.87
5.48
6.57
4.77
2.39
2.66
0.40
0.40
15.80
2.39
4.96
42
10.27
Return on equity%
12.88
10.41
11.41
13.68
12.23
10.24
8.34
8.36
5.53
7.06
10.01
8.34
10.32
54
27.33
Return on assets%
10.19
8.53
7.64
5.66
5.59
6.10
8.66
6.90
7.91
5.54
7.85
6.90
7.27
70
0.13
EPS€
0.16
0.19
0.19
0.20
0.23
0.28
0.33
0.37
0.42
0.42
0.13
13.17%
10.11%
—
9.50
EPS growth%
25.04
23.91
26.83
28.15
27.39
26.64
26.55
27.01
29.38
28.73
6.90
27.01
26.92
31
0.19
Bookvalue per sh€
0.16
0.16
0.16
0.18
0.18
0.19
0.18
0.19
0.19
0.18
0.08
0.21%
0.66%
—
0.04
FCF per share€
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.09
7.85%
4.28%
—
0.13
Dividend per sh€
0.09
0.09
0.10
0.09
0.08
0.09
0.10
0.11
0.12
0.11
0.13
5.82%
3.29%
—
19.80
Div yield (avg)%
11.64
9.64
9.00
11.64
13.94
15.91
16.80
14.20
16.45
17.29
8.35
16.45
14.07
44
28.56
Payout ratio%
8.86
7.95
5.61
4.12
1.27
0.91
1.45
0.56
3.34
2.79
27.59
1.45
3.07
28
16.28
Shares (diluted)M
13.67
13.05
13.93
14.10
14.40
12.93
12.90
13.41
11.78
10.85
15.86
(5.50%)
(3.66%)
92
19.63
Buyback yield%
17.83
19.08
21.20
20.89
19.82
19.27
17.76
20.36
19.73
17.25
20.25
19.27
19.50
23
1.032
D/E ratiox
0.708
0.770
0.798
0.778
0.732
0.794
0.741
0.677
0.685
0.679
1.090
0.685
0.737
7
5.572
Enterprise value€M
2.291
2.068
1.929
1.914
1.687
1.740
1.615
1.637
1.650
1.580
0.926
(1.30%)
(4.04%)
8
3.326
LT debt€M
3.429
2.997
2.802
2.827
2.520
2.240
2.238
2.119
1.980
1.885
2.876
(5.64%)
(6.37%)
60
Revenue
€6.938M
5.52%
1.00×
Cost of revenue
€3.805M
5.86%
1.03×
Operating expenses
€1.248M
5.51%
1.00×
Cash and investments
18.39%
Property and equipment
17.96%
Spread over hurdle
22.21%