1.088
Revenue€M
19.32
19.45
19.75
19.88
19.95
20.16
19.99
20.06
20.64
20.30
1.173
0.35%
0.35%
40
26.27
Revenue growth%
14.96
13.99
14.22
16.48
13.51
15.99
17.03
17.82
15.57
17.58
9.86
17.03
15.78
50
24.61
Gross margin%
13.46
14.78
16.90
18.29
20.66
22.82
21.20
23.43
23.19
20.70
3.74
22.82
20.68
17
27.67
Operating margin%
24.71
23.27
22.85
23.60
22.73
22.78
23.69
24.98
22.84
21.97
11.97
22.84
23.06
52
15.54
Net margin%
30.24
30.69
29.82
31.81
31.90
29.71
30.35
29.48
27.52
27.29
28.31
29.48
30.03
87
17.70
P/E ratio (avg)x
14.66
14.58
14.48
13.84
13.65
12.35
12.18
12.86
13.21
12.35
21.78
12.35
13.43
70
35.13
EV/EBITx
5.833
6.287
6.795
6.352
5.583
5.600
5.167
5.500
5.428
5.787
25.64
5.500
5.693
54
20.31
FCF yield (avg)%
33.36
30.73
31.66
31.03
32.03
33.35
34.86
36.39
33.75
32.10
8.56
33.75
32.72
59
12.40
FCF margin%
0.40
0.40
0.63
0.40
0.40
0.40
0.40
0.40
2.69
0.92
23.83
0.40
0.40
48
1.618
FCF / Net incomex
1.611
1.878
2.131
2.279
2.575
2.859
3.061
3.162
3.600
3.819
1.173
3.162
2.717
36
27.59
ROIC%
28.24
26.40
26.89
26.59
28.05
30.48
31.59
29.44
26.51
26.83
18.66
29.44
27.47
14
13.98
Return on equity%
19.33
20.63
23.47
26.29
27.56
27.09
24.88
22.43
23.39
21.93
9.74
23.39
23.43
70
16.62
Return on assets%
17.88
19.45
18.52
20.68
23.27
24.50
21.98
22.04
19.89
18.99
13.37
21.98
20.28
33
0.35
EPS€
0.41
0.39
0.42
0.45
0.47
0.48
0.55
0.54
0.50
0.53
0.36
2.66%
2.20%
—
12.98
EPS growth%
6.43
8.00
9.09
6.76
5.31
4.92
2.97
4.89
4.88
3.27
12.80
4.88
5.12
15
0.26
Bookvalue per sh€
0.44
0.47
0.43
0.38
0.37
0.33
0.32
0.34
0.35
0.33
0.42
(2.52%)
(2.01%)
—
0.35
FCF per share€
0.25
0.24
0.25
0.23
0.24
0.26
0.24
0.25
0.25
0.24
0.25
(0.22%)
(0.74%)
—
0.41
Dividend per sh€
0.51
0.46
0.47
0.51
0.52
0.44
0.43
0.37
0.40
0.41
0.14
(4.62%)
(2.59%)
—
6.37
Div yield (avg)%
9.45
8.37
6.20
8.38
10.22
9.06
9.44
9.90
7.78
6.71
29.43
9.06
8.72
42
13.04
Payout ratio%
15.03
12.83
14.74
15.68
16.51
17.76
16.31
16.08
14.12
16.00
25.88
16.08
15.84
11
11.71
Shares (diluted)M
17.15
20.22
24.00
27.65
27.59
31.51
33.38
40.17
45.84
46.18
11.49
10.85%
10.27%
38
14.03
Buyback yield%
4.42
3.51
1.90
0.91
2.12
4.49
6.86
7.38
7.14
5.54
24.42
6.86
4.45
53
1.405
D/E ratiox
2.545
2.545
2.889
2.868
3.151
3.639
3.951
4.458
4.486
5.011
0.201
4.458
3.395
54
1.549
Enterprise value€M
16.81
16.82
19.03
21.38
20.51
21.64
25.67
25.21
24.25
25.41
6.012
4.38%
5.68%
17
11.52
LT debt€M
10.78
10.25
12.08
13.25
14.07
16.22
16.90
18.93
18.17
17.28
15.15
4.21%
4.63%
38
Revenue
€20.30M
0.35%
1.00×
Cost of revenue
€12.17M
0.14%
0.98×
Operating expenses
€3.086M
1.16%
1.08×
Property and equipment
18.69%
Goodwill & intangibles
16.58%
Spread over hurdle
18.56%