0.334
Revenue€M
2.815
2.915
3.024
3.212
3.406
3.657
3.869
3.999
4.201
0.374
0.387
5.51%
5.30%
42
11.87
Revenue growth%
2.90
3.44
1.60
3.29
4.31
2.74
0.40
0.66
0.40
28.46
13.82
0.66
2.82
85
2.70
Gross margin%
23.86
25.99
23.46
22.93
25.82
23.31
24.73
24.13
25.20
8.67
20.04
24.73
24.00
90
25.99
Operating margin%
4.99
6.56
4.05
6.50
7.89
5.37
3.06
3.76
5.87
8.09
13.79
5.37
5.30
20
19.22
Net margin%
27.83
26.66
25.73
24.86
23.95
21.10
18.60
20.02
22.77
10.35
13.26
21.10
24.41
66
18.64
P/E ratio (avg)x
7.447
8.226
8.711
9.837
9.420
10.54
10.76
10.22
10.05
32.80
28.45
10.22
9.629
47
6.308
EV/EBITx
10.74
12.05
12.98
12.42
13.46
13.85
16.17
15.73
15.95
12.81
15.60
15.73
13.22
66
25.08
FCF yield (avg)%
13.67
12.94
15.31
12.98
15.40
18.06
15.42
15.54
13.07
27.53
22.70
15.42
14.49
21
20.12
FCF margin%
9.10
11.06
9.09
12.06
13.80
14.89
15.63
14.33
14.29
22.63
7.81
14.33
12.93
25
0.869
FCF / Net incomex
0.888
0.953
0.911
0.816
0.749
0.740
0.760
0.845
0.757
0.446
0.141
0.757
0.831
53
27.04
ROIC%
18.34
17.18
16.37
19.07
19.77
17.14
16.88
19.02
18.24
7.23
16.91
18.24
17.71
49
14.16
Return on equity%
13.22
15.60
15.29
17.13
18.85
20.26
19.55
22.06
24.49
18.83
19.14
20.26
17.99
78
25.08
Return on assets%
3.96
2.72
2.94
2.15
0.45
2.78
3.09
4.78
5.75
23.05
4.74
3.09
2.86
14
0.14
EPS€
0.43
0.48
0.49
0.52
0.55
0.66
0.74
0.74
0.77
0.16
0.16
8.21%
6.80%
—
18.06
EPS growth%
14.85
15.16
12.51
10.96
10.96
10.86
8.84
10.97
8.79
22.03
6.63
10.86
10.96
48
0.15
Bookvalue per sh€
0.12
0.13
0.16
0.18
0.21
0.23
0.22
0.21
0.24
0.35
0.10
6.56%
7.89%
—
0.37
FCF per share€
0.27
0.27
0.31
0.31
0.30
0.34
0.38
0.35
0.40
0.35
0.13
4.77%
6.18%
—
0.14
Dividend per sh€
0.20
0.22
0.23
0.23
0.23
0.22
0.21
0.21
0.23
0.32
0.12
0.67%
1.83%
—
13.55
Div yield (avg)%
18.15
19.04
17.09
15.98
17.02
14.29
13.92
15.05
15.10
24.57
3.23
15.05
16.50
5
20.82
Payout ratio%
3.43
2.97
0.81
3.74
1.29
2.33
3.62
5.11
6.83
21.00
18.42
3.62
3.52
46
5.551
Shares (diluted)M
7.996
7.570
7.335
8.007
7.956
9.284
8.846
9.799
10.78
5.531
5.334
6.12%
5.34%
26
8.66
Buyback yield%
16.37
17.96
20.37
19.23
18.54
17.92
15.05
17.91
19.57
26.59
24.30
17.92
17.94
34
0.936
D/E ratiox
0.622
0.740
0.799
0.785
0.871
0.902
0.939
1.100
1.316
0.372
0.711
0.939
0.835
29
1.975
Enterprise value€M
2.605
2.734
2.494
2.815
2.721
2.516
2.667
2.678
2.879
0.899
1.229
0.45%
2.05%
51
0.612
LT debt€M
2.903
3.093
3.321
3.133
3.386
3.621
3.418
3.436
3.160
2.777
0.416
0.17%
1.98%
40
Revenue
€4.201M
5.30%
1.00×
Cost of revenue
€2.229M
5.24%
0.99×
Operating expenses
€0.517M
5.47%
1.02×
Property and equipment
15.14%
Spread over hurdle
18.40%