0.497
Revenue€M
6.100
6.376
6.677
6.978
7.507
7.971
8.216
8.501
8.883
9.536
0.524
4.90%
4.98%
74
19.53
Revenue growth%
8.25
5.51
5.37
3.83
3.73
0.75
3.01
0.74
0.40
1.79
17.88
0.75
3.37
75
20.72
Gross margin%
26.24
28.05
29.20
28.36
30.57
31.68
29.35
26.59
29.48
31.84
12.17
29.48
29.28
77
4.13
Operating margin%
4.98
6.25
8.53
9.89
11.84
11.69
13.73
16.61
18.73
17.16
14.78
16.61
11.76
20
15.24
Net margin%
4.64
6.37
6.62
5.50
6.42
5.74
6.99
6.37
9.10
7.24
8.94
6.99
6.40
12
31.47
P/E ratio (avg)x
34.21
33.70
29.79
28.78
31.34
29.01
26.87
28.37
24.79
21.40
16.39
26.87
28.89
86
28.04
EV/EBITx
16.54
16.68
17.96
17.26
17.78
19.16
18.75
17.37
17.93
19.48
26.49
18.75
17.85
7
10.02
FCF yield (avg)%
23.93
24.00
25.33
24.75
23.68
20.99
23.32
21.52
21.93
21.78
17.09
21.78
23.50
81
28.56
FCF margin%
18.58
18.54
16.85
14.00
15.44
18.29
17.81
17.63
15.25
17.24
21.34
17.63
17.44
73
0.197
FCF / Net incomex
1.701
1.843
1.844
2.051
2.326
2.178
2.382
2.521
2.482
2.464
1.719
2.464
2.252
67
8.55
ROIC%
17.11
19.91
20.36
19.78
21.72
23.20
22.76
20.62
21.59
23.53
22.59
22.76
21.10
71
13.06
Return on equity%
15.94
17.42
17.08
19.21
20.23
19.38
16.61
15.49
15.03
17.57
7.79
16.61
17.25
43
4.20
Return on assets%
18.72
15.98
18.07
20.08
17.69
18.52
18.94
20.68
20.64
21.87
4.35
20.64
18.83
92
0.29
EPS€
0.25
0.24
0.25
0.27
0.29
0.29
0.28
0.26
0.28
0.26
0.30
(2.05%)
1.43%
—
12.57
EPS growth%
29.64
31.55
31.40
33.22
35.37
38.28
40.72
42.49
41.36
42.80
18.41
41.36
36.82
39
0.24
Bookvalue per sh€
0.12
0.11
0.12
0.12
0.13
0.13
0.13
0.13
0.14
0.14
0.09
1.98%
2.87%
—
0.21
FCF per share€
0.27
0.31
0.29
0.32
0.31
0.32
0.33
0.38
0.38
0.37
0.18
3.37%
3.12%
—
0.21
Dividend per sh€
0.13
0.12
0.12
0.13
0.13
0.11
0.13
0.12
0.12
0.11
0.29
(3.91%)
(1.99%)
—
29.59
Div yield (avg)%
25.64
23.35
22.52
24.55
22.74
20.04
17.84
15.89
14.82
15.43
9.78
15.89
21.28
64
19.18
Payout ratio%
20.31
22.93
22.61
20.04
19.00
19.74
19.13
16.78
15.19
12.63
15.15
16.78
19.44
56
11.60
Shares (diluted)M
13.67
13.91
13.88
14.60
16.23
15.96
15.83
16.59
14.92
13.33
11.58
(3.87%)
0.22%
42
17.71
Buyback yield%
11.50
8.87
6.07
4.01
6.96
8.62
8.55
5.61
7.04
6.36
27.08
7.04
7.00
83
0.377
D/E ratiox
1.502
1.772
1.725
1.771
1.902
2.147
2.330
2.656
2.913
2.813
1.063
2.656
2.025
22
7.948
Enterprise value€M
4.946
4.671
4.081
3.963
3.643
3.496
3.382
3.400
3.021
2.682
7.373
(5.94%)
(7.02%)
22
5.753
LT debt€M
1.755
1.820
1.690
1.790
1.607
1.743
1.893
1.707
1.824
1.587
2.797
(0.25%)
(0.77%)
60
Revenue
€9.536M
4.98%
1.00×
Cost of revenue
€6.675M
4.98%
1.00×
Operating expenses
€1.941M
5.59%
1.06×
Cash and investments
14.48%
Property and equipment
14.21%
Spread over hurdle
(3.19%)