0.854
Revenue€M
0.918
0.991
1.056
1.108
1.194
1.291
1.412
1.539
1.631
1.777
0.876
8.28%
7.63%
10
8.94
Revenue growth%
21.26
22.78
20.81
21.68
21.51
18.79
16.51
18.40
18.22
19.30
22.07
18.40
20.06
6
6.92
Gross margin%
1.72
0.40
0.40
0.40
1.48
0.40
0.40
0.40
0.40
0.40
29.74
0.40
0.40
5
22.39
Operating margin%
28.17
27.19
29.33
27.47
27.10
25.02
25.19
28.12
30.36
30.13
25.05
28.12
27.80
59
19.51
Net margin%
5.32
5.19
3.25
1.85
2.09
4.66
4.12
6.12
8.53
6.33
4.16
6.12
4.93
34
13.04
P/E ratio (avg)x
47.99
53.32
55.00
59.32
67.62
72.95
78.61
79.24
81.34
77.46
16.78
78.61
70.28
58
31.59
EV/EBITx
33.38
32.60
33.67
36.91
39.81
36.99
39.21
41.05
40.37
45.36
6.174
40.37
38.10
90
21.06
FCF yield (avg)%
10.93
10.11
9.01
9.16
9.96
11.48
8.86
8.05
5.49
3.88
6.56
8.05
9.08
20
20.91
FCF margin%
9.90
9.81
7.52
10.25
9.46
8.36
9.23
9.34
6.39
6.85
17.63
8.36
9.29
15
0.151
FCF / Net incomex
1.716
1.958
2.224
2.454
2.525
2.835
2.850
2.889
3.155
3.758
0.153
2.889
2.680
29
8.61
ROIC%
28.96
30.14
30.59
30.43
31.63
30.40
27.59
26.81
26.41
23.52
18.18
26.81
29.55
49
15.78
Return on equity%
15.56
16.24
13.80
14.63
17.00
14.60
12.29
10.05
9.44
8.30
14.52
10.05
14.20
46
5.06
Return on assets%
15.19
15.14
13.49
15.50
16.29
14.01
11.47
11.88
12.07
11.36
29.19
11.88
13.75
54
0.08
EPS€
0.08
0.08
0.08
0.07
0.08
0.08
0.09
0.08
0.08
0.08
0.08
(0.65%)
(0.67%)
—
25.50
EPS growth%
7.12
5.14
6.49
7.23
7.70
4.98
6.78
5.39
4.19
1.91
22.76
4.98
5.94
94
0.04
Bookvalue per sh€
0.10
0.10
0.10
0.09
0.10
0.10
0.10
0.09
0.09
0.10
0.08
0.51%
0.90%
—
0.05
FCF per share€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(3.74%)
(2.88%)
—
0.03
Dividend per sh€
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.03
0.35%
3.32%
—
21.52
Div yield (avg)%
6.63
6.44
7.49
7.31
6.16
8.23
9.07
7.60
7.25
5.73
15.58
7.60
7.28
61
15.35
Payout ratio%
27.26
24.96
24.53
21.64
22.16
24.33
24.72
24.60
23.29
23.99
13.46
24.33
24.43
28
14.66
Shares (diluted)M
17.36
16.03
15.31
14.20
16.07
17.29
16.01
16.42
18.70
17.72
14.59
1.98%
0.48%
22
28.50
Buyback yield%
26.53
26.20
24.37
24.25
23.33
22.13
22.02
21.81
22.35
22.56
28.72
22.13
22.94
11
0.517
D/E ratiox
0.449
0.434
0.376
0.409
0.440
0.427
0.419
0.428
0.459
0.487
0.717
0.428
0.431
42
0.135
Enterprise value€M
2.974
3.020
3.514
4.033
4.257
4.743
4.853
5.374
6.124
6.375
0.541
8.41%
8.51%
87
0.097
LT debt€M
2.470
2.967
3.084
3.488
3.639
4.010
4.658
4.949
5.689
6.302
1.036
11.61%
10.63%
36
Revenue
€1.777M
7.63%
1.00×
Cost of revenue
€1.009M
8.04%
1.04×
Operating expenses
€0.222M
6.54%
0.90×
Property and equipment
15.79%
Spread over hurdle
20.80%