23.72
Revenue€M
29.35
31.18
31.88
32.69
33.50
35.03
36.99
39.32
40.29
41.74
25.56
4.50%
4.03%
81
10.23
Revenue growth%
2.01
0.40
0.70
2.62
4.26
6.47
8.46
11.08
10.20
8.58
26.06
8.58
5.37
20
25.58
Gross margin%
19.92
18.60
16.87
16.02
13.18
13.59
10.63
13.51
14.74
12.75
9.12
13.51
14.16
26
22.26
Operating margin%
6.39
8.49
9.98
12.44
10.07
7.21
8.13
6.54
7.20
5.31
8.73
7.20
7.67
55
28.65
Net margin%
32.90
31.34
28.66
29.33
31.39
29.91
32.13
35.12
36.52
35.19
29.19
35.12
31.76
76
16.49
P/E ratio (avg)x
36.14
42.73
46.47
45.86
53.87
62.71
63.81
67.21
77.20
81.32
14.07
67.21
58.29
37
15.41
EV/EBITx
32.48
34.02
33.87
33.00
36.21
37.54
41.62
42.32
45.48
53.06
29.75
42.32
36.87
41
26.50
FCF yield (avg)%
30.90
28.56
28.16
26.50
27.18
24.22
25.03
23.23
20.57
23.01
6.28
23.23
25.77
40
3.54
FCF margin%
16.25
16.52
17.65
17.22
19.38
17.46
18.94
19.22
16.41
14.25
15.42
17.46
17.34
70
1.455
FCF / Net incomex
0.704
0.755
0.820
0.797
0.730
0.666
0.598
0.546
0.557
0.475
1.325
0.557
0.685
87
26.88
ROIC%
5.35
7.45
6.00
5.35
8.05
6.24
9.04
7.73
10.51
10.94
11.30
9.04
7.59
27
26.06
Return on equity%
18.41
16.63
18.16
16.37
18.33
20.15
21.41
18.46
20.29
22.24
3.38
20.29
18.43
45
4.82
Return on assets%
28.62
31.37
33.98
34.00
34.74
32.10
30.81
33.61
32.72
33.82
2.03
32.72
33.16
20
0.18
EPS€
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.18
(7.73%)
(7.32%)
—
5.95
EPS growth%
14.83
14.50
12.79
13.58
15.17
17.98
20.14
18.67
20.79
21.59
19.74
20.14
16.57
62
0.25
Bookvalue per sh€
0.17
0.16
0.15
0.13
0.14
0.13
0.12
0.11
0.11
0.10
0.23
(6.78%)
(6.38%)
—
0.35
FCF per share€
0.17
0.19
0.20
0.20
0.23
0.24
0.27
0.26
0.31
0.36
0.24
9.72%
7.88%
—
0.36
Dividend per sh€
0.25
0.29
0.34
0.36
0.41
0.45
0.53
0.52
0.53
0.53
0.22
5.35%
8.43%
—
26.46
Div yield (avg)%
1.70
3.68
1.72
3.65
4.50
6.49
7.75
7.45
5.66
4.41
22.43
6.49
4.46
70
28.01
Payout ratio%
24.98
25.50
27.21
27.09
26.79
27.39
24.91
24.24
24.28
21.64
12.71
24.28
25.24
60
146.4
Shares (diluted)M
127.9
142.8
130.8
126.1
125.2
125.9
142.1
156.9
168.8
163.3
143.0
5.46%
1.99%
47
18.58
Buyback yield%
19.22
17.32
15.55
15.85
17.38
18.87
20.59
23.46
24.31
22.04
16.80
22.04
19.05
31
1.186
D/E ratiox
1.634
1.762
2.031
2.285
2.248
2.326
2.788
3.138
3.728
4.108
0.879
3.138
2.306
6
5.669
Enterprise value€M
4.622
4.461
4.230
3.728
3.207
3.457
3.069
2.682
2.793
3.005
33.19
(1.29%)
(5.58%)
73
13.13
LT debt€M
26.32
28.93
29.49
26.93
28.60
30.22
29.72
30.26
31.40
33.77
27.55
3.38%
3.13%
56
Revenue
€41.74M
4.03%
1.00×
Cost of revenue
€27.47M
3.69%
0.97×
Operating expenses
€5.350M
4.82%
1.08×
Goodwill & intangibles
17.03%
Property and equipment
16.66%
Spread over hurdle
27.41%