7.365
Revenue€M
48.82
52.39
55.68
60.43
63.87
69.28
73.81
81.00
88.27
94.78
7.765
8.22%
7.91%
51
26.24
Revenue growth%
21.93
23.21
22.93
22.97
25.04
22.76
20.86
21.60
24.05
23.27
7.06
22.76
22.95
94
23.72
Gross margin%
24.90
27.41
25.32
25.35
25.43
22.97
24.30
24.77
25.32
24.63
20.68
24.63
25.11
59
29.73
Operating margin%
8.96
8.24
8.73
11.53
14.52
15.11
12.57
11.30
9.04
9.71
26.75
11.30
10.51
59
16.69
Net margin%
20.20
19.87
21.24
19.62
18.15
15.59
14.85
11.87
14.05
15.66
20.90
14.85
16.91
26
36.73
P/E ratio (avg)x
30.14
25.64
22.25
22.60
23.58
20.59
19.39
20.88
18.86
18.02
33.85
19.39
21.57
94
34.68
EV/EBITx
17.47
20.09
23.49
25.41
28.51
27.30
26.62
29.27
28.38
28.40
37.38
28.38
26.96
55
13.04
FCF yield (avg)%
28.47
29.28
31.70
33.65
30.96
30.85
28.80
26.98
25.90
24.84
19.72
26.98
29.04
14
21.54
FCF margin%
18.37
18.09
18.02
17.21
19.46
17.89
16.73
17.82
17.10
14.16
26.02
17.10
17.86
56
1.321
FCF / Net incomex
2.322
2.274
2.521
2.695
2.493
2.410
2.663
2.712
3.065
3.137
0.452
2.712
2.592
42
23.75
ROIC%
21.64
22.37
25.14
28.02
30.72
30.48
29.40
31.64
34.38
33.93
20.62
31.64
29.94
53
29.07
Return on equity%
21.86
23.41
22.43
20.00
21.36
19.26
18.02
20.08
19.04
21.45
17.23
19.26
20.72
21
9.05
Return on assets%
1.06
2.50
1.55
3.37
2.38
0.40
0.59
2.68
2.16
4.41
28.61
2.16
2.27
60
0.12
EPS€
0.14
0.16
0.18
0.20
0.21
0.22
0.26
0.31
0.34
0.39
0.13
13.16%
11.15%
—
10.30
EPS growth%
14.69
17.26
15.27
16.99
16.74
19.54
18.54
19.43
21.69
21.73
29.82
19.54
17.90
20
0.28
Bookvalue per sh€
0.37
0.41
0.46
0.56
0.54
0.53
0.53
0.60
0.63
0.64
0.06
3.20%
6.00%
—
0.13
FCF per share€
0.17
0.19
0.21
0.21
0.22
0.25
0.29
0.29
0.28
0.31
0.07
6.88%
7.68%
—
0.07
Dividend per sh€
0.08
0.08
0.08
0.08
0.08
0.07
0.08
0.07
0.07
0.08
0.14
0.31%
1.22%
—
13.26
Div yield (avg)%
20.21
22.37
24.18
22.01
22.66
25.56
26.80
25.69
23.57
22.78
27.99
25.56
23.18
68
25.50
Payout ratio%
31.39
28.73
29.11
27.34
27.06
28.70
26.71
27.52
30.10
29.21
20.75
28.70
28.71
57
122.7
Shares (diluted)M
124.5
126.0
124.4
135.7
133.2
118.2
117.6
115.7
123.0
119.2
123.7
(2.20%)
(0.78%)
27
27.59
Buyback yield%
14.94
17.53
19.07
21.94
20.03
20.14
20.67
19.65
17.98
15.18
5.54
19.65
19.36
25
0.702
D/E ratiox
0.483
0.497
0.539
0.588
0.645
0.640
0.668
0.800
0.805
0.973
1.594
0.800
0.642
65
38.73
Enterprise value€M
36.93
36.77
33.70
34.30
32.87
36.03
40.28
36.03
35.10
34.97
17.08
1.25%
0.07%
64
48.38
LT debt€M
66.17
60.55
61.37
53.47
55.78
53.73
47.42
42.59
45.22
43.74
28.95
(4.75%)
(3.75%)
7
Revenue
€94.78M
7.91%
1.00×
Cost of revenue
€63.33M
7.89%
1.00×
Operating expenses
€21.96M
7.93%
1.00×
Property and equipment
18.37%
Goodwill & intangibles
13.61%