22.27
Revenue€M
13.82
14.73
15.83
17.07
18.82
20.52
21.74
23.24
24.60
26.10
24.43
6.76%
7.38%
30
9.78
Revenue growth%
36.44
38.90
39.97
37.92
38.83
39.62
38.32
39.61
39.43
38.77
28.69
39.43
38.87
90
22.32
Gross margin%
10.46
11.22
9.57
8.10
8.46
6.84
6.57
9.12
11.61
10.07
17.46
9.12
9.34
35
18.18
Operating margin%
7.19
7.62
6.57
6.60
5.99
4.19
2.14
3.89
4.44
1.47
14.71
3.89
5.22
81
25.10
Net margin%
0.40
0.40
0.92
1.38
0.40
2.72
5.25
2.45
3.42
6.41
14.71
3.42
1.92
14
36.50
P/E ratio (avg)x
30.07
33.40
31.35
30.12
26.90
29.49
30.31
26.97
30.07
31.73
11.93
30.07
30.10
12
26.56
EV/EBITx
30.41
36.32
43.09
48.62
48.75
48.91
53.59
62.46
65.29
64.16
32.21
62.46
48.83
68
9.55
FCF yield (avg)%
26.00
25.02
26.98
28.93
31.00
32.33
31.69
31.07
30.12
29.49
21.80
31.07
29.80
21
23.45
FCF margin%
17.20
17.24
15.82
17.80
15.54
14.09
14.56
13.64
10.71
10.39
8.67
13.64
15.05
47
0.109
FCF / Net incomex
0.149
0.160
0.162
0.167
0.167
0.181
0.197
0.213
0.230
0.203
0.397
0.203
0.174
75
29.67
ROIC%
19.64
22.13
21.63
19.00
20.92
18.35
19.48
21.16
23.20
20.97
22.05
20.97
20.94
90
8.79
Return on equity%
1.29
2.41
3.56
1.13
0.40
0.44
0.89
0.40
1.76
3.75
6.49
0.89
1.21
48
15.76
Return on assets%
24.15
25.11
24.24
24.01
21.15
19.65
18.69
19.31
21.51
21.81
5.58
19.65
21.66
90
1.84
EPS€
0.61
0.55
0.54
0.52
0.54
0.59
0.59
0.63
0.66
0.72
2.05
5.78%
0.65%
—
18.22
EPS growth%
24.63
22.56
21.82
19.95
22.59
20.86
22.21
20.01
20.69
20.04
27.67
20.69
21.34
20
0.82
Bookvalue per sh€
1.48
1.55
1.80
2.16
2.27
2.23
2.50
2.81
2.94
3.16
0.39
6.86%
8.13%
—
0.77
FCF per share€
1.69
1.75
1.89
2.04
1.95
1.85
1.82
1.63
1.83
2.03
0.63
0.81%
3.04%
—
0.62
Dividend per sh€
0.69
0.76
0.73
0.80
0.81
0.88
0.94
0.88
0.84
0.87
0.56
1.37%
3.41%
—
10.99
Div yield (avg)%
17.38
17.09
15.46
16.41
18.17
19.63
19.84
21.26
23.50
22.15
13.43
21.26
18.90
59
11.46
Payout ratio%
7.03
6.74
4.38
6.37
6.43
3.82
1.60
1.31
0.40
2.80
20.39
1.60
4.10
42
7.220
Shares (diluted)M
9.419
11.37
11.28
13.35
13.72
15.76
18.50
20.69
21.98
22.98
7.356
10.86%
10.26%
41
9.64
Buyback yield%
22.98
24.49
24.27
21.82
21.06
23.67
24.45
23.66
24.12
23.69
24.67
23.69
23.68
81
1.089
D/E ratiox
0.993
1.064
0.998
0.967
0.872
0.903
0.859
0.780
0.742
0.730
0.284
0.780
0.888
28
19.96
Enterprise value€M
16.52
16.46
15.52
17.44
17.90
16.69
15.85
17.22
15.76
14.20
17.70
(4.53%)
(0.31%)
57
23.73
LT debt€M
23.35
24.87
27.02
25.97
23.68
22.49
24.49
24.59
22.67
24.06
13.19
0.32%
0.41%
51
Revenue
€26.10M
7.38%
1.00×
Cost of revenue
€15.56M
7.20%
0.98×
Operating expenses
€3.171M
7.73%
1.03×
Property and equipment
17.62%
Spread over hurdle
28.40%