25.59
Revenue€M
31.54
32.07
31.72
32.05
32.15
32.70
32.23
31.94
31.87
26.97
28.20
(0.11%)
(0.02%)
82
25.98
Revenue growth%
18.54
21.22
24.20
23.49
25.19
22.28
21.60
20.92
20.35
25.08
4.79
21.60
21.41
92
10.07
Gross margin%
1.03
3.96
5.77
7.92
9.86
10.58
12.81
13.30
12.58
11.50
21.63
12.58
8.89
24
2.56
Operating margin%
17.83
19.33
16.43
15.75
14.26
15.88
15.53
16.00
18.57
17.80
7.67
15.88
15.94
20
8.56
Net margin%
18.93
21.56
23.49
24.35
23.61
21.08
20.62
21.32
21.03
8.76
12.19
21.08
21.20
74
9.915
P/E ratio (avg)x
12.67
13.14
13.25
13.26
14.15
13.48
11.45
10.27
10.92
20.40
10.78
11.45
12.99
58
30.78
EV/EBITx
38.69
40.17
43.81
51.25
56.84
56.52
57.43
69.69
72.29
37.34
31.56
57.43
53.88
32
5.18
FCF yield (avg)%
9.13
9.22
9.42
7.66
10.20
8.55
9.97
11.90
11.61
21.00
8.61
10.20
9.32
16
10.67
FCF margin%
17.19
19.55
21.75
20.12
21.97
23.05
24.13
21.80
22.64
14.52
12.07
22.64
21.77
87
0.576
FCF / Net incomex
1.032
1.089
1.140
1.276
1.293
1.294
1.378
1.361
1.513
0.600
1.227
1.361
1.285
22
12.96
ROIC%
15.99
14.02
11.72
8.84
10.79
11.28
11.54
8.94
9.72
8.32
21.45
10.79
11.41
84
3.75
Return on equity%
31.92
34.09
32.03
29.91
32.19
32.05
31.07
33.13
34.42
3.40
8.29
32.19
32.04
71
29.23
Return on assets%
12.17
13.28
13.04
10.87
11.61
9.41
10.84
12.28
14.24
6.43
7.33
11.61
11.89
29
0.12
EPS€
0.07
0.07
0.08
0.10
0.09
0.10
0.11
0.13
0.14
0.12
0.13
7.34%
6.09%
—
5.93
EPS growth%
9.43
11.78
14.71
13.11
11.77
12.90
12.07
12.50
9.66
25.22
9.16
12.07
11.92
15
0.12
Bookvalue per sh€
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.11
0.07
0.22
7.82%
3.22%
—
0.20
FCF per share€
0.23
0.26
0.31
0.30
0.31
0.30
0.30
0.34
0.37
0.09
0.15
4.21%
6.68%
—
0.08
Dividend per sh€
0.10
0.10
0.10
0.10
0.09
0.10
0.11
0.09
0.09
0.21
0.07
(2.31%)
(0.32%)
—
2.56
Div yield (avg)%
22.26
20.30
19.88
17.77
19.11
17.70
17.82
19.48
18.06
15.62
7.24
18.06
19.30
38
7.01
Payout ratio%
12.05
10.11
10.11
9.62
10.23
10.22
8.39
9.41
11.63
27.91
15.12
10.22
10.17
26
198.0
Shares (diluted)M
211.8
189.1
205.4
180.3
159.0
144.7
148.2
144.0
146.7
204.7
199.1
(4.04%)
(4.22%)
46
25.36
Buyback yield%
8.76
10.20
8.10
6.60
6.38
4.99
2.97
3.20
4.25
13.74
19.21
4.25
6.49
55
1.433
D/E ratiox
1.285
1.251
1.163
1.134
1.135
1.124
1.213
1.336
1.324
0.922
1.021
1.213
1.232
89
30.47
Enterprise value€M
4.256
4.032
4.555
5.049
5.287
5.183
5.555
5.849
5.267
24.54
14.70
0.85%
0.94%
9
32.21
LT debt€M
7.563
6.936
6.741
7.066
6.224
5.575
5.252
5.260
5.280
15.88
26.57
(5.66%)
(5.58%)
52
Revenue
€31.87M
(0.02%)
1.00×
Cost of revenue
€19.20M
(0.15%)
0.99×
Operating expenses
€7.582M
0.59%
1.06×
Property and equipment
16.37%
Spread over hurdle
37.21%