6.632
Revenue€M
12.77
13.16
13.65
13.67
13.63
13.85
13.82
14.07
14.26
14.66
7.207
1.46%
1.82%
63
15.85
Revenue growth%
22.17
20.70
21.22
21.80
20.15
20.33
22.42
20.87
21.23
20.23
4.56
20.87
21.05
15
2.57
Gross margin%
17.85
15.04
16.00
16.57
16.39
16.83
19.11
20.93
20.92
20.85
10.43
20.85
17.34
88
9.44
Operating margin%
9.41
6.47
7.57
10.31
11.58
9.77
8.13
8.10
9.93
8.51
27.22
8.51
8.96
27
16.92
Net margin%
21.08
18.39
17.76
15.94
15.48
12.65
14.16
17.14
18.42
20.52
6.57
17.14
17.45
41
25.39
P/E ratio (avg)x
7.611
7.347
7.677
7.527
7.993
7.571
6.893
7.585
6.959
6.492
35.02
6.959
7.549
34
26.14
EV/EBITx
25.42
25.96
30.35
31.51
34.11
40.47
41.48
45.24
49.11
57.87
36.37
45.24
37.29
36
25.24
FCF yield (avg)%
1.60
3.20
1.19
3.08
5.28
3.63
6.41
9.24
8.10
8.85
16.04
8.10
4.45
77
20.28
FCF margin%
25.61
26.74
24.73
23.00
22.51
23.67
23.77
21.00
19.89
19.45
8.67
21.00
23.33
79
1.034
FCF / Net incomex
2.321
2.255
2.562
3.089
3.028
3.420
3.699
4.223
4.276
4.223
1.162
4.223
3.254
55
24.47
ROIC%
12.22
13.99
13.19
10.59
9.12
6.57
8.13
7.94
10.26
11.14
15.00
8.13
10.42
27
21.01
Return on equity%
7.75
5.88
6.31
6.36
6.18
8.02
10.77
10.72
12.08
10.55
22.77
10.72
7.88
74
17.26
Return on assets%
13.05
10.57
11.62
13.85
12.86
10.57
8.87
10.55
11.75
9.75
4.65
10.55
11.09
83
0.30
EPS€
0.47
0.44
0.41
0.37
0.42
0.39
0.39
0.43
0.40
0.38
0.31
(1.80%)
(2.16%)
—
25.20
EPS growth%
23.33
23.23
26.10
23.23
25.73
24.87
21.88
19.87
21.08
20.42
3.85
21.08
23.23
22
0.55
Bookvalue per sh€
0.93
0.96
0.99
0.98
1.11
1.17
1.16
1.14
1.28
1.43
0.13
5.09%
6.15%
—
0.76
FCF per share€
0.57
0.65
0.62
0.57
0.56
0.58
0.56
0.51
0.55
0.54
0.84
(0.65%)
(1.39%)
—
0.20
Dividend per sh€
0.41
0.41
0.45
0.41
0.44
0.45
0.49
0.46
0.53
0.60
0.14
6.67%
3.48%
—
20.22
Div yield (avg)%
3.73
5.57
3.04
0.45
0.40
0.40
0.53
1.19
0.40
0.40
22.51
0.40
0.49
31
2.20
Payout ratio%
7.49
5.40
6.69
7.70
9.67
10.48
11.64
13.67
12.44
11.19
12.63
11.64
10.07
39
7.610
Shares (diluted)M
9.480
8.562
8.210
7.558
8.625
9.401
9.674
9.148
9.463
8.570
7.984
(0.13%)
(0.02%)
31
18.38
Buyback yield%
12.50
11.20
11.65
11.15
11.64
10.78
10.38
8.39
9.50
8.81
16.77
9.50
10.97
58
1.479
D/E ratiox
0.722
0.755
0.731
0.823
0.791
0.823
0.775
0.785
0.857
0.853
0.978
0.823
0.788
9
8.490
Enterprise value€M
4.748
4.310
3.809
3.920
3.830
3.648
3.173
3.205
2.905
2.605
5.638
(7.42%)
(7.35%)
87
8.338
LT debt€M
7.879
7.138
7.240
6.354
6.649
5.830
5.883
6.062
5.516
4.770
5.742
(6.43%)
(5.57%)
59
Revenue
€14.66M
1.82%
1.00×
Cost of revenue
€8.657M
1.46%
0.97×
Operating expenses
€1.618M
2.74%
1.09×
Cash and investments
18.66%
Property and equipment
17.51%
Spread over hurdle
12.62%