57.64
Revenue€M
56.05
56.62
59.43
61.40
63.29
64.93
66.70
68.19
68.69
70.99
61.61
2.32%
2.69%
15
10.65
Revenue growth%
8.99
11.24
12.26
12.83
12.48
14.94
13.78
15.46
17.92
15.32
9.44
15.32
13.31
16
15.19
Gross margin%
10.16
11.64
12.07
13.25
15.36
17.83
15.20
13.05
14.50
13.43
27.32
14.50
13.34
42
25.64
Operating margin%
13.47
15.44
15.85
17.72
16.33
18.04
20.71
22.28
23.20
25.16
22.61
22.28
17.88
57
29.56
Net margin%
26.00
25.21
27.37
26.79
28.89
30.10
31.53
32.57
32.46
29.80
21.51
31.53
29.34
61
12.04
P/E ratio (avg)x
21.57
20.92
21.89
22.11
23.71
22.05
23.86
24.49
22.12
24.16
31.22
23.86
22.12
38
16.89
EV/EBITx
15.58
15.68
17.39
17.72
16.77
16.03
15.63
17.02
17.50
17.00
30.15
17.00
16.89
40
19.89
FCF yield (avg)%
24.60
27.12
26.24
24.35
23.19
25.92
27.15
25.71
27.93
29.37
22.56
27.15
26.08
59
9.44
FCF margin%
5.72
3.44
1.04
1.53
0.40
1.72
3.50
6.25
5.60
8.53
27.87
5.60
3.47
67
0.870
FCF / Net incomex
0.770
0.767
0.737
0.742
0.801
0.882
0.961
1.089
1.167
1.045
1.614
1.045
0.842
60
17.11
ROIC%
18.68
18.79
15.93
18.51
15.96
17.36
20.10
21.92
23.70
21.17
20.80
21.17
18.73
57
22.17
Return on equity%
19.28
16.50
14.25
13.61
15.31
15.26
14.17
13.73
13.23
10.34
28.13
13.73
14.21
10
19.12
Return on assets%
10.51
11.60
12.16
14.47
16.79
15.14
13.89
11.74
14.58
12.92
15.75
13.89
13.41
58
0.84
EPS€
0.35
0.39
0.41
0.40
0.44
0.42
0.45
0.52
0.60
0.58
0.88
5.71%
4.94%
—
18.56
EPS growth%
18.74
15.87
12.93
13.16
10.34
10.44
8.48
6.81
5.13
5.79
5.76
6.81
10.39
24
0.42
Bookvalue per sh€
1.84
2.15
2.30
2.63
2.55
3.04
2.99
3.42
4.05
4.32
1.56
11.12%
9.35%
—
1.25
FCF per share€
1.81
1.95
2.05
2.22
2.16
2.52
2.98
2.88
2.80
2.74
0.50
4.87%
4.98%
—
0.96
Dividend per sh€
0.32
0.35
0.36
0.34
0.34
0.35
0.33
0.30
0.30
0.29
1.32
(2.91%)
(1.42%)
—
6.11
Div yield (avg)%
22.91
25.39
23.32
23.54
26.12
27.23
24.49
24.49
24.29
25.21
12.47
24.49
24.49
30
12.31
Payout ratio%
31.45
33.06
35.57
35.62
35.30
37.37
38.60
40.35
43.27
43.14
21.54
40.35
36.50
58
12.73
Shares (diluted)M
10.63
9.028
8.017
7.938
6.766
7.323
6.770
6.639
7.067
7.486
12.06
2.04%
(3.32%)
60
12.28
Buyback yield%
4.64
3.60
3.59
2.07
0.40
1.95
0.40
0.67
0.40
0.43
20.05
0.43
1.31
22
0.190
D/E ratiox
1.704
1.966
2.045
2.024
2.279
2.494
2.711
3.052
3.454
3.808
1.643
3.052
2.387
11
53.53
Enterprise value€M
38.50
36.02
36.52
36.29
31.76
29.23
27.25
26.45
23.61
21.69
12.03
(7.35%)
(5.09%)
87
20.06
LT debt€M
41.76
45.06
40.24
37.90
37.67
39.27
40.25
36.18
31.79
29.82
38.42
(4.56%)
(3.08%)
17
Revenue
€70.99M
2.69%
1.00×
Cost of revenue
€49.69M
2.69%
1.00×
Operating expenses
€14.60M
3.65%
1.10×
Property and equipment
17.46%
Cash and investments
17.24%
Spread over hurdle
(2.45%)