42.14
Revenue€M
51.43
55.27
58.95
63.83
69.40
74.92
79.80
85.82
94.07
102.3
43.04
8.07%
7.80%
69
25.01
Revenue growth%
20.99
22.21
23.06
21.14
23.56
23.51
26.05
27.65
24.90
25.00
28.88
25.00
23.54
80
14.43
Gross margin%
8.71
10.36
12.71
11.90
14.37
14.31
16.96
15.95
16.31
14.60
25.48
15.95
14.34
45
19.01
Operating margin%
17.38
19.77
19.39
17.19
17.45
15.19
13.07
13.25
13.44
11.52
16.02
13.25
16.19
30
27.31
Net margin%
10.02
12.80
11.61
9.24
10.30
8.08
10.16
11.09
8.20
7.98
20.27
8.20
10.09
86
9.913
P/E ratio (avg)x
7.524
7.387
6.643
6.053
6.187
5.715
5.450
5.204
5.108
5.096
18.61
5.204
5.884
73
9.046
EV/EBITx
23.10
21.22
22.77
21.25
19.93
19.70
19.57
21.36
22.04
23.52
8.173
21.36
21.30
67
17.43
FCF yield (avg)%
32.21
33.86
33.92
36.66
35.77
37.08
38.26
40.11
39.79
41.07
15.75
39.79
36.87
37
5.53
FCF margin%
12.77
14.14
16.56
17.72
16.04
17.40
17.49
17.66
15.15
12.70
9.19
17.40
16.30
87
1.726
FCF / Net incomex
1.164
1.188
1.187
1.212
1.295
1.298
1.355
1.229
1.193
1.027
0.280
1.229
1.202
18
27.12
ROIC%
0.40
1.39
3.47
0.53
0.40
0.40
0.64
0.45
0.40
0.40
7.10
0.40
0.43
71
9.48
Return on equity%
16.83
15.70
16.30
13.82
13.76
10.81
10.86
12.43
9.86
7.71
11.04
10.81
13.10
8
21.84
Return on assets%
33.45
32.93
35.07
35.90
36.93
36.29
37.97
39.14
36.78
38.94
25.62
37.97
36.53
22
0.92
EPS€
0.53
0.53
0.59
0.68
0.66
0.67
0.68
0.76
0.79
0.86
0.97
5.54%
6.08%
—
24.90
EPS growth%
9.24
8.03
10.87
13.77
15.48
17.43
15.99
16.72
14.89
14.05
24.65
15.99
14.47
9
0.62
Bookvalue per sh€
0.53
0.48
0.45
0.44
0.44
0.46
0.47
0.44
0.41
0.44
0.16
(0.09%)
(1.15%)
—
0.96
FCF per share€
0.73
0.83
0.92
0.98
1.09
1.23
1.43
1.34
1.35
1.30
0.71
3.48%
6.45%
—
0.13
Dividend per sh€
0.83
0.82
0.83
0.83
0.81
0.91
0.91
0.95
0.99
0.98
0.25
3.86%
2.02%
—
20.49
Div yield (avg)%
7.89
5.08
3.26
3.78
0.81
0.40
0.40
3.16
1.92
0.40
10.03
0.40
2.54
38
19.37
Payout ratio%
13.60
10.82
11.53
12.31
10.91
11.99
9.66
8.20
7.03
4.33
25.19
8.20
10.87
32
42.48
Shares (diluted)M
44.13
48.64
44.96
45.00
49.40
49.88
50.63
50.48
52.86
54.09
43.45
1.83%
2.07%
79
25.09
Buyback yield%
10.25
12.90
13.92
15.50
15.50
13.49
13.24
12.76
15.67
14.13
17.12
13.49
13.70
95
0.428
D/E ratiox
0.496
0.512
0.601
0.597
0.680
0.669
0.777
0.864
0.899
1.032
0.949
0.864
0.675
65
13.30
Enterprise value€M
55.46
55.17
54.31
48.23
43.39
46.46
47.16
49.94
46.25
44.80
31.56
0.65%
(3.30%)
76
56.91
LT debt€M
32.91
33.74
31.38
34.19
31.95
31.32
28.77
30.32
33.16
31.83
44.43
(0.08%)
0.23%
69
Revenue
€102.3M
7.80%
1.00×
Cost of revenue
€48.80M
7.87%
1.01×
Operating expenses
€21.22M
7.86%
1.01×
Property and equipment
15.82%