7.635
Revenue€M
10.10
10.84
11.78
12.53
13.32
14.12
15.28
16.29
17.83
19.29
7.823
7.68%
7.48%
18
28.76
Revenue growth%
8.83
9.47
10.61
7.71
5.23
3.11
4.31
1.83
2.99
3.00
16.05
3.00
4.77
37
15.19
Gross margin%
6.42
8.09
7.45
4.56
4.89
6.92
7.69
8.31
10.80
8.77
15.56
8.31
7.57
76
15.35
Operating margin%
16.37
14.68
13.24
13.35
12.40
12.62
12.28
15.16
17.93
20.22
16.66
15.16
14.01
75
16.06
Net margin%
5.62
3.15
2.41
4.32
3.70
1.19
0.40
0.40
0.40
0.40
14.09
0.40
1.80
45
7.047
P/E ratio (avg)x
27.33
26.44
28.11
24.42
22.94
19.94
18.86
20.25
18.01
19.57
11.95
19.57
21.59
55
30.99
EV/EBITx
12.00
12.68
12.49
13.39
12.84
14.24
15.50
16.17
15.72
16.41
19.42
15.72
13.82
40
5.56
FCF yield (avg)%
31.30
32.99
35.52
36.68
38.35
41.10
38.33
36.28
38.19
40.91
12.34
38.33
37.43
86
25.33
FCF margin%
5.05
6.74
6.57
8.29
9.48
7.69
5.55
4.08
5.34
3.17
16.47
5.34
6.06
73
0.535
FCF / Net incomex
1.550
1.566
1.524
1.570
1.603
1.561
1.391
1.473
1.296
1.264
0.294
1.391
1.537
76
29.22
ROIC%
3.62
4.86
5.95
8.79
8.18
8.65
10.00
9.91
7.49
7.40
20.74
8.65
7.84
63
14.66
Return on equity%
3.70
4.77
3.60
5.01
5.62
2.74
0.64
0.40
1.13
3.50
22.85
1.13
3.55
30
15.39
Return on assets%
6.08
9.03
7.64
10.29
12.95
10.39
12.91
10.68
8.01
7.53
6.88
10.39
9.66
9
0.08
EPS€
0.11
0.10
0.10
0.09
0.08
0.08
0.08
0.08
0.08
0.08
0.09
(1.29%)
(3.62%)
—
7.40
EPS growth%
30.96
33.89
34.09
35.41
34.27
34.79
37.22
38.54
38.62
36.10
9.44
37.22
35.10
57
0.18
Bookvalue per sh€
0.23
0.25
0.26
0.23
0.26
0.27
0.29
0.30
0.29
0.30
0.14
3.57%
3.82%
—
0.17
FCF per share€
0.16
0.17
0.15
0.14
0.12
0.10
0.09
0.08
0.07
0.08
0.20
(7.56%)
(6.66%)
—
0.20
Dividend per sh€
0.04
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.09
(0.21%)
(3.26%)
—
21.36
Div yield (avg)%
11.51
13.48
11.06
10.86
10.87
12.76
15.54
13.81
12.77
11.66
11.42
12.77
12.21
74
8.99
Payout ratio%
25.05
27.95
27.67
29.50
32.09
33.00
35.09
37.08
35.29
35.22
6.78
35.22
32.54
6
36.84
Shares (diluted)M
38.38
41.27
45.60
50.08
47.51
44.62
40.84
39.93
44.73
49.05
35.56
0.64%
1.87%
21
26.22
Buyback yield%
7.32
10.25
12.72
12.32
15.31
13.62
12.30
13.09
11.53
8.69
11.63
12.30
12.31
81
0.595
D/E ratiox
0.145
0.141
0.129
0.142
0.150
0.155
0.166
0.154
0.147
0.153
1.205
0.154
0.149
83
10.58
Enterprise value€M
2.553
2.648
2.321
2.450
2.146
2.045
2.207
2.424
2.364
2.302
9.368
1.42%
(0.10%)
25
15.93
LT debt€M
5.189
5.398
4.959
5.694
6.054
5.623
5.681
6.425
7.253
7.697
15.94
4.92%
4.22%
18
Revenue
€19.29M
7.48%
1.00×
Cost of revenue
€13.50M
7.48%
1.00×
Operating expenses
€2.929M
7.55%
1.01×
Goodwill & intangibles
17.30%
Property and equipment
17.13%