29.78
Revenue€M
38.89
41.08
43.49
44.64
46.20
47.51
48.53
50.60
51.25
52.09
31.33
2.43%
3.22%
31
25.86
Revenue growth%
10.43
11.62
9.75
7.16
6.61
8.38
9.14
8.45
6.14
8.92
15.23
8.45
8.68
90
28.91
Gross margin%
28.07
28.25
30.71
29.66
28.69
27.08
28.44
28.55
29.18
32.07
4.17
28.55
28.62
92
22.96
Operating margin%
5.75
5.86
5.34
5.23
6.75
9.53
9.67
9.40
8.28
10.49
15.53
9.53
7.51
88
15.99
Net margin%
11.39
11.25
13.22
12.43
14.50
15.31
14.09
14.65
12.40
13.49
13.57
14.09
13.36
92
6.674
P/E ratio (avg)x
33.53
34.35
33.48
30.41
32.36
28.49
30.75
26.85
27.39
29.24
29.51
28.49
30.58
43
16.32
EV/EBITx
25.55
25.99
31.33
32.36
35.52
36.03
42.48
44.54
49.02
57.76
35.64
44.54
35.78
24
10.06
FCF yield (avg)%
5.07
2.71
0.85
0.40
0.40
2.15
1.85
0.40
0.40
2.95
25.18
1.85
1.35
13
29.20
FCF margin%
0.40
0.40
1.76
0.40
2.42
4.06
4.70
3.60
0.98
1.86
3.02
3.60
1.81
70
1.203
FCF / Net incomex
2.491
2.795
3.206
3.622
4.140
4.951
5.499
5.626
6.720
7.764
1.535
5.626
4.546
35
14.49
ROIC%
25.78
28.31
31.02
28.94
30.81
32.02
29.35
26.69
24.79
22.24
9.14
26.69
28.62
69
16.30
Return on equity%
14.96
17.21
16.66
14.98
15.19
18.01
16.16
13.89
13.90
13.40
27.91
13.90
15.08
22
17.25
Return on assets%
17.39
14.78
12.08
10.49
8.69
11.18
11.72
13.78
10.79
11.81
5.94
11.72
11.76
78
0.12
EPS€
0.69
0.75
0.75
0.81
0.75
0.69
0.71
0.79
0.83
0.76
0.13
0.20%
1.70%
—
29.01
EPS growth%
28.41
26.65
24.86
22.89
20.92
19.82
17.86
15.38
17.49
15.81
20.37
17.49
20.37
21
0.30
Bookvalue per sh€
0.19
0.18
0.20
0.22
0.21
0.23
0.25
0.27
0.31
0.27
0.31
5.37%
4.59%
—
0.27
FCF per share€
0.34
0.34
0.30
0.33
0.34
0.37
0.36
0.35
0.37
0.37
0.51
1.74%
0.74%
—
0.38
Dividend per sh€
0.42
0.45
0.42
0.40
0.42
0.46
0.42
0.39
0.40
0.38
0.58
(2.07%)
(2.20%)
—
23.72
Div yield (avg)%
30.36
27.38
28.16
28.17
29.50
29.38
30.05
32.73
32.67
31.45
22.35
31.45
29.77
19
8.82
Payout ratio%
6.63
4.44
5.73
6.04
4.82
4.08
3.88
3.16
1.37
0.40
15.44
3.16
4.26
16
55.72
Shares (diluted)M
37.73
37.92
39.39
34.02
36.72
34.85
37.13
31.74
33.76
31.24
57.11
(3.18%)
(1.97%)
35
15.98
Buyback yield%
21.17
20.36
20.45
17.46
16.24
18.59
16.22
18.86
18.21
20.21
20.98
18.59
18.73
89
0.240
D/E ratiox
0.587
0.609
0.645
0.648
0.553
0.596
0.588
0.590
0.599
0.544
0.688
0.590
0.593
10
9.269
Enterprise value€M
18.32
21.78
21.26
21.52
22.70
24.22
24.67
28.07
30.73
36.02
41.96
9.67%
7.56%
26
26.06
LT debt€M
16.36
17.51
18.95
18.03
18.76
19.84
21.67
21.45
20.51
21.20
8.907
2.47%
3.42%
89
Revenue
€52.09M
3.22%
1.00×
Cost of revenue
€36.46M
3.22%
1.00×
Operating expenses
€11.63M
3.16%
0.99×
Property and equipment
14.60%
Spread over hurdle
(4.08%)