17.81
Revenue€M
10.73
11.44
12.51
13.30
14.45
15.33
16.93
18.13
19.66
21.68
19.16
8.45%
8.14%
86
2.78
Revenue growth%
20.47
22.16
22.43
24.86
27.48
29.39
29.86
32.62
30.03
27.34
20.07
29.86
27.41
25
28.88
Gross margin%
16.06
15.38
15.41
14.70
15.38
17.54
17.02
15.84
15.53
16.50
28.62
16.50
15.68
78
24.52
Operating margin%
6.77
6.48
7.82
9.29
11.56
10.97
11.99
14.59
14.10
13.63
5.40
13.63
11.27
19
20.93
Net margin%
17.45
19.79
20.54
18.41
16.16
13.79
12.41
12.57
9.74
8.43
17.19
12.41
14.98
72
37.60
P/E ratio (avg)x
28.42
26.77
24.70
23.70
22.04
20.09
20.48
18.41
16.63
18.67
7.508
18.67
21.26
35
10.09
EV/EBITx
14.00
13.34
13.36
13.36
12.74
11.77
12.81
13.01
12.47
13.66
15.33
12.81
13.17
80
11.41
FCF yield (avg)%
17.50
20.48
23.22
20.83
19.55
17.47
15.23
18.16
17.91
18.14
2.77
17.91
18.15
84
20.48
FCF margin%
15.51
12.97
10.08
10.49
8.99
11.33
9.28
10.05
12.41
10.78
13.18
10.78
10.64
91
0.849
FCF / Net incomex
2.325
2.288
2.104
2.171
1.963
2.155
2.399
2.653
2.422
2.340
0.201
2.399
2.306
67
7.53
ROIC%
0.40
0.40
1.66
0.40
1.92
4.77
5.19
5.19
5.80
3.27
11.54
5.19
2.60
9
29.92
Return on equity%
6.25
3.92
2.94
1.50
1.69
2.32
0.40
0.40
0.40
1.26
18.04
0.40
1.60
27
7.52
Return on assets%
15.57
15.68
16.98
14.41
16.77
15.60
15.14
15.92
18.38
18.31
25.98
15.92
15.80
22
0.26
EPS€
0.48
0.46
0.46
0.54
0.56
0.64
0.63
0.64
0.67
0.74
0.29
5.87%
5.26%
—
11.11
EPS growth%
29.68
32.31
32.46
31.74
29.61
29.56
31.52
33.63
35.69
38.65
2.36
33.63
32.03
60
1.03
Bookvalue per sh€
0.56
0.55
0.65
0.63
0.63
0.70
0.72
0.79
0.82
0.90
0.55
7.51%
5.67%
—
0.18
FCF per share€
0.51
0.54
0.60
0.64
0.69
0.80
0.93
0.95
0.93
0.96
0.78
6.70%
7.06%
—
1.06
Dividend per sh€
0.42
0.36
0.38
0.39
0.39
0.34
0.34
0.30
0.29
0.31
0.62
(4.67%)
(2.95%)
—
14.67
Div yield (avg)%
19.89
22.48
20.52
22.87
21.17
19.23
22.10
24.90
25.30
26.74
23.63
24.90
22.29
73
28.75
Payout ratio%
22.10
21.00
19.59
17.76
15.08
17.62
19.84
20.08
20.15
20.52
27.91
20.08
19.96
25
12.51
Shares (diluted)M
18.03
20.07
20.34
24.74
28.48
34.56
34.14
40.94
41.20
44.74
11.92
9.46%
9.77%
21
9.45
Buyback yield%
3.09
3.61
5.96
5.62
4.64
6.32
5.27
2.58
4.27
3.26
2.45
4.27
4.45
76
0.847
D/E ratiox
0.818
0.780
0.699
0.649
0.626
0.598
0.640
0.600
0.543
0.532
1.204
0.598
0.633
55
13.78
Enterprise value€M
34.29
39.92
41.01
39.97
47.30
48.08
47.95
56.61
68.10
78.92
2.679
10.78%
9.14%
53
4.355
LT debt€M
2.951
3.023
3.169
2.807
2.645
2.359
2.536
2.587
2.550
2.606
6.467
(0.29%)
(1.61%)
44
Revenue
€21.68M
8.14%
1.00×
Cost of revenue
€15.18M
8.14%
1.00×
Operating expenses
€3.797M
7.43%
0.94×
Property and equipment
16.36%
Spread over hurdle
(1.72%)