5.442
Revenue€M
14.78
15.86
17.48
19.14
21.25
22.75
24.84
26.94
29.29
31.62
5.760
8.28%
8.66%
79
6.86
Revenue growth%
12.26
12.66
11.85
9.32
11.41
14.16
13.06
11.33
9.63
9.42
17.03
11.33
11.63
33
3.64
Gross margin%
8.84
10.63
8.10
10.34
11.62
14.55
13.72
14.68
12.01
14.19
4.24
14.19
11.82
70
3.46
Operating margin%
25.71
25.38
23.02
24.23
24.50
25.16
22.88
21.42
19.13
16.14
3.35
21.42
23.62
87
3.87
Net margin%
25.44
25.84
28.42
30.21
27.44
25.12
23.49
23.17
21.28
23.91
14.09
23.49
25.28
78
15.41
P/E ratio (avg)x
6.692
6.110
6.309
6.999
6.610
5.989
6.181
5.773
5.952
5.970
10.68
5.970
6.145
26
35.64
EV/EBITx
19.96
21.65
23.77
26.03
29.93
28.36
30.26
32.94
31.66
30.88
13.52
30.88
29.15
9
27.16
FCF yield (avg)%
9.49
7.00
5.81
4.06
3.64
1.61
2.59
5.45
5.47
4.64
22.63
4.64
5.04
75
10.16
FCF margin%
21.66
23.63
23.44
23.92
24.38
27.03
24.42
25.86
25.25
25.12
16.70
25.25
24.40
22
1.570
FCF / Net incomex
1.713
1.922
1.898
2.035
2.024
2.032
2.361
2.335
2.603
2.706
0.836
2.361
2.033
51
17.33
ROIC%
13.39
12.96
15.35
12.56
11.75
11.69
11.43
14.32
16.21
17.98
20.18
14.32
13.17
89
14.22
Return on equity%
13.46
10.50
12.71
15.04
13.15
15.93
14.91
15.53
13.82
12.94
19.07
14.91
13.64
37
7.21
Return on assets%
23.06
20.35
18.23
18.67
20.54
21.69
23.91
26.39
28.18
27.89
4.70
26.39
22.37
69
0.09
EPS€
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.04
0.10
(0.89%)
1.06%
—
12.05
EPS growth%
4.70
5.85
7.98
9.86
10.15
11.03
12.24
10.40
13.06
10.90
19.80
11.03
10.28
44
0.11
Bookvalue per sh€
0.07
0.07
0.07
0.08
0.08
0.10
0.11
0.11
0.13
0.13
0.09
9.84%
5.45%
—
0.07
FCF per share€
0.12
0.13
0.12
0.11
0.12
0.13
0.13
0.13
0.12
0.12
0.04
0.06%
(0.39%)
—
0.06
Dividend per sh€
0.11
0.10
0.11
0.13
0.12
0.13
0.13
0.14
0.15
0.15
0.06
3.40%
4.42%
—
13.65
Div yield (avg)%
22.30
22.43
23.44
25.67
24.12
21.77
23.64
21.19
19.15
17.63
24.29
21.19
22.37
52
28.30
Payout ratio%
15.39
12.67
14.93
12.91
14.77
15.96
15.33
15.80
13.34
13.00
24.90
15.33
14.85
76
204.3
Shares (diluted)M
207.5
199.9
187.0
189.1
193.7
200.7
200.0
189.3
195.4
193.6
196.0
(0.01%)
(1.03%)
74
22.29
Buyback yield%
1.29
0.40
0.40
0.40
1.60
2.18
2.17
1.13
1.98
0.40
8.02
1.98
1.21
66
0.930
D/E ratiox
1.415
1.549
1.741
1.878
2.024
1.949
2.054
1.944
2.255
2.177
0.214
2.054
1.946
9
33.34
Enterprise value€M
31.19
31.23
33.76
37.84
35.17
33.94
36.04
34.33
33.86
30.38
14.17
(2.88%)
0.11%
81
36.22
LT debt€M
20.94
20.42
24.46
23.76
25.57
28.35
32.07
35.77
39.57
44.72
18.02
11.83%
8.38%
17
Revenue
€31.62M
8.66%
1.00×
Cost of revenue
€17.50M
8.59%
0.99×
Operating expenses
€3.648M
9.11%
1.04×
Property and equipment
19.62%