13.92
Revenue€M
53.75
55.93
59.34
62.07
65.76
70.21
72.69
76.09
78.57
83.94
14.80
5.00%
5.06%
73
20.61
Revenue growth%
4.27
7.05
7.95
10.54
8.14
9.99
12.41
11.53
10.00
8.75
22.63
10.00
9.37
23
24.20
Gross margin%
11.59
11.68
12.06
9.85
7.12
6.49
4.60
6.64
8.26
7.58
13.96
6.64
7.92
20
27.35
Operating margin%
3.84
1.79
0.40
0.40
0.40
3.05
2.95
5.60
4.57
5.85
11.68
4.57
3.00
69
22.69
Net margin%
10.05
7.82
9.42
7.41
6.92
7.83
8.55
10.26
9.48
10.68
17.55
9.48
8.99
87
24.45
P/E ratio (avg)x
16.43
16.01
17.73
17.92
17.84
21.43
25.10
24.43
26.68
31.74
20.74
25.10
19.68
51
9.846
EV/EBITx
21.27
24.99
29.93
31.05
32.24
36.10
39.81
43.12
41.95
46.33
23.30
41.95
34.17
57
28.21
FCF yield (avg)%
29.61
28.34
26.97
29.69
31.44
33.05
32.44
30.78
28.28
25.40
25.78
30.78
29.65
92
23.32
FCF margin%
23.54
21.55
21.57
19.73
17.00
15.43
18.18
15.88
18.38
15.89
7.18
15.89
18.28
10
0.870
FCF / Net incomex
0.515
0.565
0.666
0.694
0.697
0.706
0.818
0.947
0.949
1.102
0.381
0.947
0.702
42
6.00
ROIC%
14.30
12.90
12.90
11.50
9.42
11.91
10.67
11.68
8.70
9.33
18.43
10.67
11.59
42
14.20
Return on equity%
18.60
20.98
20.38
18.94
21.05
22.44
24.08
25.16
25.10
23.18
11.43
24.08
21.75
70
24.16
Return on assets%
19.11
22.07
22.11
19.77
20.33
21.05
20.44
21.59
23.89
22.42
14.27
21.59
21.32
60
0.59
EPS€
0.60
0.61
0.55
0.58
0.59
0.54
0.57
0.61
0.61
0.65
0.62
1.78%
1.80%
—
12.53
EPS growth%
21.25
23.28
20.46
22.10
22.96
20.97
19.87
19.36
21.35
19.12
13.42
19.87
21.11
36
1.40
Bookvalue per sh€
1.19
1.08
1.07
0.97
0.96
1.01
1.06
1.19
1.22
1.24
1.21
5.33%
0.87%
—
1.49
FCF per share€
1.29
1.40
1.46
1.38
1.57
1.58
1.73
1.83
1.76
1.74
0.33
2.08%
3.56%
—
1.09
Dividend per sh€
1.21
1.40
1.52
1.47
1.60
1.56
1.71
1.96
2.19
2.25
0.59
6.97%
7.43%
—
27.56
Div yield (avg)%
3.02
3.91
1.81
1.99
3.67
6.34
5.01
7.05
6.92
7.78
10.08
6.92
4.46
6
23.43
Payout ratio%
28.53
26.52
28.16
29.94
27.80
30.75
30.38
28.58
27.82
28.53
29.03
28.58
28.53
27
24.95
Shares (diluted)M
26.31
27.88
27.96
28.46
30.12
33.66
36.91
39.64
44.08
44.93
24.15
8.33%
6.46%
52
10.69
Buyback yield%
3.38
3.80
6.18
5.86
8.59
8.86
10.18
8.37
7.45
8.12
5.69
8.37
7.79
81
0.905
D/E ratiox
1.200
1.097
1.053
0.977
0.979
0.876
0.843
0.836
0.791
0.843
1.536
0.843
0.926
74
4.249
Enterprise value€M
49.78
44.03
42.02
45.01
47.69
42.63
45.58
44.52
45.70
45.54
44.37
(0.92%)
(0.30%)
32
62.19
LT debt€M
39.31
36.11
39.05
37.84
39.48
37.56
40.22
38.25
33.97
34.65
12.13
(2.57%)
(1.51%)
9
Revenue
€83.94M
5.06%
1.00×
Cost of revenue
€55.93M
4.91%
0.99×
Operating expenses
€13.92M
5.20%
1.01×
Cash and investments
19.93%
Property and equipment
18.19%