12.60
Revenue€M
12.72
13.67
14.43
15.02
15.58
16.49
17.31
17.94
18.88
13.66
14.86
4.68%
5.34%
16
23.96
Revenue growth%
31.18
32.92
31.30
29.52
31.83
32.88
32.80
33.43
32.42
22.23
23.25
32.80
32.12
49
24.98
Gross margin%
21.50
18.72
20.34
20.30
20.52
18.02
17.45
17.20
18.77
16.59
24.03
18.02
19.54
79
25.55
Operating margin%
18.90
21.11
19.88
18.05
15.09
14.83
12.17
15.16
17.73
25.50
28.98
15.09
17.40
47
10.53
Net margin%
14.60
11.66
12.28
12.74
13.69
16.46
15.15
14.28
15.35
12.84
29.32
15.15
13.99
72
11.89
P/E ratio (avg)x
32.20
37.74
41.70
44.02
43.14
51.61
61.12
62.45
62.26
20.04
36.85
61.12
43.58
43
20.23
EV/EBITx
38.61
43.19
48.10
46.11
45.02
50.95
53.63
55.46
60.64
32.26
15.85
53.63
47.11
93
18.13
FCF yield (avg)%
28.03
26.26
27.98
30.56
27.87
30.05
28.16
27.38
26.66
10.86
28.98
27.87
27.93
47
26.44
FCF margin%
11.28
11.11
12.94
14.53
16.40
16.48
18.11
20.00
18.35
17.06
7.78
18.11
15.46
44
0.782
FCF / Net incomex
0.906
0.910
0.887
0.962
1.020
1.051
0.953
0.935
0.943
1.576
1.771
0.953
0.939
89
25.52
ROIC%
6.22
3.34
4.30
2.60
0.40
0.40
1.25
0.40
0.40
11.88
15.38
0.40
1.93
70
29.49
Return on equity%
18.79
18.04
15.70
15.54
13.02
12.02
13.47
13.33
12.75
11.82
2.23
13.02
14.51
61
22.67
Return on assets%
18.70
16.12
18.99
20.01
18.71
17.92
19.09
20.69
22.12
16.95
14.08
19.09
18.85
8
0.28
EPS€
0.11
0.09
0.10
0.10
0.09
0.08
0.09
0.08
0.07
0.29
0.30
(7.49%)
(5.54%)
—
22.72
EPS growth%
8.92
7.67
8.46
10.39
9.57
7.84
10.32
9.51
6.86
4.96
4.45
9.51
9.22
36
0.19
Bookvalue per sh€
0.11
0.12
0.13
0.15
0.17
0.19
0.23
0.26
0.30
0.17
0.13
14.89%
10.70%
—
0.12
FCF per share€
0.32
0.38
0.44
0.41
0.46
0.43
0.40
0.40
0.44
0.19
0.06
1.27%
2.79%
—
0.05
Dividend per sh€
0.19
0.22
0.23
0.24
0.23
0.22
0.21
0.20
0.21
0.30
0.28
(2.60%)
0.94%
—
9.14
Div yield (avg)%
9.64
9.67
9.05
6.58
7.70
8.52
9.81
8.77
8.19
20.19
14.56
8.52
8.65
38
23.93
Payout ratio%
8.03
5.23
7.31
6.62
8.13
5.78
8.44
10.44
12.16
12.31
7.53
8.44
8.08
51
21.53
Shares (diluted)M
31.92
36.01
34.66
32.04
34.20
32.91
38.18
44.18
47.89
21.96
21.72
8.37%
5.58%
25
15.05
Buyback yield%
7.79
9.30
7.75
5.66
4.62
4.19
5.22
6.96
6.14
10.66
19.35
5.22
6.55
48
0.459
D/E ratiox
2.632
2.866
3.102
3.630
4.382
4.750
4.965
4.943
5.747
1.479
0.774
4.943
4.006
56
15.09
Enterprise value€M
3.754
3.630
3.367
3.616
3.637
3.887
4.088
3.610
3.322
12.32
8.573
(1.68%)
(0.44%)
8
13.97
LT debt€M
21.75
21.74
23.24
22.11
21.58
22.65
24.93
26.82
26.03
17.68
4.450
3.32%
2.39%
49
Revenue
€18.88M
5.34%
1.00×
Cost of revenue
€11.32M
5.24%
0.99×
Operating expenses
€4.277M
5.60%
1.03×
Goodwill & intangibles
19.67%
Property and equipment
19.38%
Spread over hurdle
(1.85%)