0.308
Revenue€M
2.571
2.710
2.898
3.012
3.242
3.449
3.638
3.831
4.152
4.416
0.339
6.38%
6.18%
39
21.67
Revenue growth%
10.72
8.53
6.95
9.82
9.34
11.64
12.02
14.87
12.47
10.42
24.90
12.02
10.57
61
29.88
Gross margin%
11.04
10.95
8.05
5.36
4.19
2.50
1.92
0.42
0.40
2.62
23.73
1.92
3.40
87
19.61
Operating margin%
20.37
20.46
20.48
23.08
21.73
20.74
18.60
20.69
18.70
16.98
4.57
18.70
20.47
62
25.16
Net margin%
15.58
15.61
15.12
13.83
14.32
14.91
12.41
12.81
15.79
17.59
26.16
14.91
15.01
16
30.20
P/E ratio (avg)x
52.98
55.36
59.13
69.80
69.78
73.32
74.20
72.35
70.82
68.67
34.60
72.35
69.79
71
21.78
EV/EBITx
54.30
56.76
56.59
64.86
72.31
78.22
91.47
91.64
95.52
104.5
14.24
91.64
75.27
89
14.48
FCF yield (avg)%
22.45
21.02
22.19
20.50
19.15
17.06
16.70
19.60
21.99
19.81
12.98
19.60
20.15
56
6.16
FCF margin%
9.37
11.37
11.03
9.06
6.29
8.67
6.79
7.73
10.40
10.28
14.99
8.67
9.21
33
0.536
FCF / Net incomex
0.190
0.186
0.160
0.148
0.159
0.145
0.135
0.142
0.129
0.136
0.139
0.136
0.146
72
12.03
ROIC%
3.86
6.53
4.99
5.20
6.30
4.98
6.82
5.46
4.89
4.63
11.05
4.98
5.09
66
22.35
Return on equity%
17.11
18.14
18.90
20.10
18.75
16.35
18.74
19.79
20.46
21.19
27.84
19.79
18.83
79
12.54
Return on assets%
18.17
19.22
20.96
21.49
18.96
20.44
23.02
25.65
27.71
25.83
8.42
25.65
21.23
55
0.13
EPS€
0.13
0.12
0.13
0.14
0.13
0.13
0.12
0.12
0.13
0.14
0.14
0.21%
(0.25%)
—
15.58
EPS growth%
6.18
8.04
6.48
7.43
5.54
6.29
8.77
5.88
7.25
5.18
27.26
6.29
6.38
90
0.04
Bookvalue per sh€
0.15
0.16
0.17
0.17
0.19
0.23
0.25
0.27
0.31
0.32
0.12
10.18%
9.53%
—
0.13
FCF per share€
0.16
0.16
0.19
0.18
0.18
0.18
0.21
0.20
0.20
0.21
0.05
2.64%
4.10%
—
0.03
Dividend per sh€
0.07
0.07
0.07
0.08
0.07
0.08
0.08
0.10
0.09
0.10
0.12
5.64%
4.87%
—
28.48
Div yield (avg)%
18.13
16.07
16.40
13.64
13.83
13.07
12.07
9.71
6.73
7.10
25.46
9.71
13.35
35
26.65
Payout ratio%
9.98
11.38
10.76
10.76
9.95
11.92
11.68
10.17
11.79
11.93
27.31
11.79
11.07
57
14.79
Shares (diluted)M
12.61
12.26
12.61
12.52
12.74
12.70
14.26
15.00
16.57
16.33
14.86
5.09%
2.19%
85
27.61
Buyback yield%
12.77
11.18
10.18
9.06
6.38
6.78
9.34
9.79
7.72
6.92
5.53
7.72
9.20
8
0.117
D/E ratiox
1.969
1.917
2.131
2.043
2.274
2.493
2.782
3.077
3.425
3.847
0.317
3.077
2.383
87
2.586
Enterprise value€M
1.427
1.556
1.557
1.619
1.694
1.640
1.596
1.581
1.615
1.485
1.167
(2.60%)
0.12%
82
2.351
LT debt€M
1.200
1.322
1.480
1.593
1.594
1.523
1.525
1.556
1.649
1.782
1.994
2.25%
2.89%
90
Revenue
€4.416M
6.18%
1.00×
Cost of revenue
€2.778M
6.07%
0.99×
Operating expenses
€0.925M
6.83%
1.06×
Property and equipment
17.37%
Goodwill & intangibles
15.99%
Spread over hurdle
40.10%