16.62
Revenue€M
42.39
42.65
43.46
43.36
42.90
42.08
42.78
43.17
42.93
42.94
18.09
0.02%
0.27%
52
21.02
Revenue growth%
9.46
10.77
10.25
7.56
6.51
8.28
10.77
11.78
13.63
13.01
23.85
11.78
10.51
18
4.09
Gross margin%
3.54
6.33
5.79
3.02
2.81
5.24
2.76
0.63
0.40
0.40
17.00
0.63
2.91
67
27.32
Operating margin%
1.28
3.07
4.49
3.86
1.85
2.89
4.01
6.89
3.91
5.14
8.94
4.01
3.89
88
27.56
Net margin%
27.85
29.37
27.94
30.46
32.28
31.91
34.50
31.96
31.73
28.79
16.03
31.91
31.10
62
9.086
P/E ratio (avg)x
32.80
37.30
37.50
42.18
50.48
50.08
59.14
60.89
67.29
76.18
36.60
60.89
50.28
59
29.08
EV/EBITx
49.17
54.43
61.11
65.76
70.28
67.02
73.34
83.65
88.62
98.64
35.02
83.65
68.65
63
18.59
FCF yield (avg)%
27.68
29.42
27.64
28.28
27.03
28.01
30.72
30.73
30.31
30.72
28.47
30.72
28.85
81
9.28
FCF margin%
19.26
19.32
21.19
23.89
22.29
20.56
18.43
16.37
19.14
21.18
2.85
19.14
19.94
51
0.987
FCF / Net incomex
1.927
2.227
2.466
2.794
3.224
3.389
3.904
4.183
4.754
4.728
0.848
4.183
3.307
94
26.04
ROIC%
11.81
11.60
11.23
8.85
6.61
3.96
5.94
6.01
4.09
5.76
11.15
5.76
6.31
40
21.43
Return on equity%
13.76
12.21
14.95
12.44
11.67
9.10
8.20
8.30
7.15
8.17
10.83
8.20
10.39
47
3.14
Return on assets%
20.16
21.28
24.20
25.38
27.19
28.99
28.66
27.24
28.52
31.42
17.92
28.66
27.22
37
0.21
EPS€
0.45
0.42
0.40
0.41
0.41
0.46
0.48
0.51
0.53
0.57
0.23
6.61%
2.26%
—
23.52
EPS growth%
28.41
25.43
27.24
24.67
23.73
21.62
24.40
24.02
24.24
25.55
16.79
24.24
24.53
42
0.19
Bookvalue per sh€
0.19
0.21
0.20
0.21
0.21
0.21
0.22
0.25
0.26
0.26
0.21
3.63%
1.98%
—
0.08
FCF per share€
0.39
0.34
0.33
0.32
0.31
0.28
0.29
0.29
0.30
0.29
0.34
(1.58%)
(3.01%)
—
0.16
Dividend per sh€
0.12
0.13
0.13
0.13
0.13
0.15
0.16
0.17
0.16
0.16
0.30
4.31%
3.36%
—
14.10
Div yield (avg)%
15.43
13.25
10.32
12.61
15.49
15.02
15.01
12.26
10.37
8.10
23.39
12.26
12.93
25
22.63
Payout ratio%
27.68
25.93
26.10
25.05
22.80
21.98
20.25
19.09
19.14
21.14
8.36
20.25
22.39
88
61.26
Shares (diluted)M
69.68
72.35
84.37
86.44
94.65
100.3
101.5
110.2
113.7
110.5
61.36
3.15%
5.95%
29
24.86
Buyback yield%
27.14
25.97
24.91
24.24
23.23
25.62
24.39
21.70
24.44
24.11
23.96
24.39
24.41
10
0.732
D/E ratiox
0.904
0.824
0.743
0.694
0.764
0.724
0.771
0.827
0.816
0.808
0.269
0.808
0.789
17
13.84
Enterprise value€M
38.16
32.60
29.49
28.89
25.29
23.41
22.15
19.02
19.19
16.54
35.74
(8.13%)
(7.36%)
79
22.53
LT debt€M
38.92
42.50
40.64
46.24
53.58
51.24
56.38
59.81
57.68
62.83
32.44
3.23%
4.54%
80
Revenue
€42.94M
0.27%
1.00×
Cost of revenue
€24.42M
0.09%
0.98×
Operating expenses
€5.629M
0.42%
1.02×
Property and equipment
19.17%
Goodwill & intangibles
14.48%
Spread over hurdle
11.28%