15.38
Revenue€M
18.96
19.68
19.76
20.62
20.68
20.86
21.72
22.09
22.92
23.65
15.94
2.72%
2.69%
68
26.50
Revenue growth%
6.44
6.15
7.36
6.37
9.23
7.80
6.76
5.72
4.81
5.87
18.25
5.87
6.41
14
7.15
Gross margin%
18.86
15.97
13.29
14.65
14.37
17.13
19.04
19.98
21.73
19.61
17.76
19.61
18.00
55
21.61
Operating margin%
24.96
24.93
22.96
22.71
21.91
23.71
26.62
24.63
26.49
25.40
7.61
25.40
24.78
53
25.78
Net margin%
14.87
16.09
17.49
14.73
14.69
15.06
15.55
15.86
13.65
13.32
28.09
15.06
14.97
29
7.973
P/E ratio (avg)x
56.16
58.23
60.43
63.77
73.10
82.73
91.72
102.0
104.9
110.0
17.04
102.0
77.92
48
26.25
EV/EBITx
31.99
30.06
30.54
33.69
33.92
35.17
36.26
39.03
39.35
38.37
30.36
38.37
34.55
7
11.50
FCF yield (avg)%
0.40
1.53
2.78
0.40
2.26
0.40
2.14
1.69
4.13
6.22
2.15
2.14
1.91
41
4.71
FCF margin%
0.69
0.40
0.55
2.57
1.12
0.40
1.21
4.19
2.93
1.52
28.19
1.52
1.17
61
0.836
FCF / Net incomex
0.416
0.419
0.461
0.521
0.505
0.587
0.608
0.696
0.703
0.651
1.029
0.651
0.554
36
21.52
ROIC%
6.17
8.34
8.66
8.65
7.78
6.32
5.05
7.71
7.37
6.53
4.16
6.53
7.54
80
21.07
Return on equity%
19.79
21.18
19.84
20.13
19.16
20.99
18.24
17.32
15.69
16.40
17.28
17.32
19.47
30
6.79
Return on assets%
11.76
12.52
12.37
11.59
13.63
13.72
12.42
11.52
12.05
10.40
19.76
12.05
12.21
58
0.52
EPS€
0.39
0.42
0.40
0.37
0.40
0.42
0.38
0.35
0.34
0.30
0.57
(5.39%)
(3.46%)
—
4.12
EPS growth%
27.19
24.24
23.82
22.34
25.29
23.62
22.48
21.73
19.76
21.89
17.02
21.89
23.05
84
0.50
Bookvalue per sh€
0.24
0.23
0.24
0.27
0.28
0.33
0.35
0.40
0.42
0.49
0.70
11.78%
8.76%
—
0.65
FCF per share€
0.92
0.98
0.96
0.97
1.14
1.21
1.20
1.25
1.30
1.22
0.27
1.41%
4.34%
—
0.40
Dividend per sh€
0.24
0.22
0.21
0.23
0.25
0.23
0.25
0.25
0.27
0.29
0.20
3.38%
3.03%
—
2.59
Div yield (avg)%
18.00
15.58
18.44
18.94
16.26
16.99
14.66
14.13
17.03
14.85
18.94
14.85
16.62
75
24.58
Payout ratio%
0.40
3.14
4.17
3.85
6.80
3.87
4.84
2.47
0.40
0.72
2.50
2.47
3.50
85
36.39
Shares (diluted)M
35.28
34.22
32.13
30.07
30.04
29.93
31.47
31.41
32.00
33.19
35.38
2.02%
(0.94%)
13
3.07
Buyback yield%
13.23
14.65
17.18
17.94
19.93
22.80
22.18
23.85
22.31
24.22
11.00
22.80
21.05
35
1.452
D/E ratiox
1.734
1.921
1.911
2.104
2.050
2.363
2.438
2.391
2.720
3.017
1.633
2.438
2.234
60
4.366
Enterprise value€M
12.10
10.42
10.74
11.46
10.95
9.346
9.132
9.622
8.767
8.432
14.66
(5.10%)
(4.02%)
64
14.85
LT debt€M
3.999
4.705
5.389
5.347
6.146
6.653
6.918
7.462
8.152
8.895
23.26
7.67%
9.64%
76
Revenue
€23.65M
2.69%
1.00×
Cost of revenue
€16.56M
2.69%
1.00×
Operating expenses
€3.918M
2.42%
0.97×
Property and equipment
17.69%
Spread over hurdle
(4.07%)