35.82
Revenue€M
18.29
20.11
22.11
24.30
26.74
29.49
31.80
34.98
37.79
41.93
37.88
9.42%
9.41%
52
7.32
Revenue growth%
14.03
12.42
11.32
10.73
12.79
10.31
10.19
9.37
10.33
13.21
21.34
10.31
11.02
39
19.28
Gross margin%
28.81
29.12
28.50
27.75
28.17
28.02
27.04
24.84
23.83
20.86
2.72
24.84
27.89
75
8.67
Operating margin%
7.24
10.05
12.29
13.74
14.71
15.99
18.68
20.33
18.49
16.32
4.43
18.49
15.35
64
21.15
Net margin%
26.87
25.16
24.25
24.31
24.49
22.90
23.69
21.70
23.96
25.53
26.99
23.69
24.28
18
28.58
P/E ratio (avg)x
14.98
14.18
13.38
14.22
14.43
13.20
12.98
13.74
12.89
12.87
19.71
12.98
13.56
80
6.798
EV/EBITx
17.96
20.45
22.65
24.25
26.49
31.26
34.04
38.57
42.57
49.01
27.62
38.57
28.87
12
24.39
FCF yield (avg)%
13.57
13.98
16.59
17.47
16.58
19.15
19.46
21.02
23.23
24.60
4.02
21.02
18.31
47
15.28
FCF margin%
17.83
19.32
17.95
16.31
17.30
16.38
17.49
16.45
14.22
12.50
24.88
16.38
16.87
37
1.072
FCF / Net incomex
1.215
1.226
1.441
1.465
1.591
1.843
1.982
2.117
2.387
2.703
0.575
2.117
1.717
81
8.13
ROIC%
20.46
19.31
21.16
18.62
21.59
23.20
21.27
19.35
17.96
17.36
20.46
19.35
19.91
78
17.87
Return on equity%
22.15
20.95
20.47
17.73
19.44
22.00
23.72
25.63
25.37
25.35
17.52
25.35
22.07
54
27.99
Return on assets%
29.01
30.19
29.01
31.34
32.71
33.13
31.85
33.78
33.73
35.93
11.90
33.73
32.28
10
0.22
EPS€
0.16
0.15
0.15
0.14
0.13
0.12
0.12
0.12
0.12
0.13
0.22
0.10%
(2.79%)
—
12.54
EPS growth%
3.39
5.07
3.06
1.85
0.40
0.63
0.96
2.15
0.40
0.40
3.51
0.63
1.41
18
0.18
Bookvalue per sh€
0.17
0.17
0.17
0.15
0.15
0.17
0.16
0.16
0.16
0.18
0.26
3.05%
1.23%
—
0.07
FCF per share€
0.18
0.16
0.14
0.13
0.14
0.12
0.11
0.12
0.12
0.12
0.08
(3.63%)
(5.52%)
—
0.31
Dividend per sh€
0.43
0.41
0.41
0.47
0.47
0.52
0.58
0.63
0.65
0.78
0.15
10.66%
7.96%
—
13.66
Div yield (avg)%
16.68
18.33
20.89
21.30
18.94
17.41
18.86
20.54
21.06
21.59
13.94
20.54
19.74
20
7.03
Payout ratio%
23.67
25.40
26.39
25.99
25.84
24.76
26.14
24.38
23.16
24.20
26.90
24.38
25.08
54
96.91
Shares (diluted)M
132.7
148.9
154.6
159.0
189.0
200.7
216.1
245.0
251.5
262.2
95.88
6.76%
7.70%
44
14.85
Buyback yield%
27.33
26.81
25.01
24.95
26.34
27.85
30.27
31.16
29.03
27.15
18.38
29.03
27.24
43
0.763
D/E ratiox
2.166
2.596
2.834
2.903
3.476
3.816
4.200
4.658
5.337
6.313
0.821
4.658
3.646
32
8.527
Enterprise value€M
2.281
2.334
2.148
2.186
1.979
1.881
1.928
1.857
1.655
1.526
37.62
(5.07%)
(3.67%)
50
25.33
LT debt€M
11.48
13.34
13.97
14.30
16.60
16.99
16.64
18.87
19.83
18.76
12.02
2.47%
4.49%
30
Revenue
€41.93M
9.41%
1.00×
Cost of revenue
€25.36M
9.62%
1.02×
Operating expenses
€6.714M
8.99%
0.96×
Property and equipment
16.74%
Goodwill & intangibles
16.18%
Spread over hurdle
19.78%