76.71
Revenue€M
41.33
43.77
46.68
49.91
54.12
59.04
62.86
67.07
72.13
77.88
82.54
7.55%
7.51%
15
14.51
Revenue growth%
3.89
5.24
6.99
7.60
8.55
10.56
8.62
7.81
10.06
12.25
19.47
10.06
8.18
25
22.60
Gross margin%
8.68
9.83
9.11
7.16
8.99
10.80
9.02
6.43
3.90
4.68
4.81
6.43
8.83
43
17.93
Operating margin%
31.08
30.68
32.45
35.21
37.20
36.93
35.81
38.53
36.70
39.32
18.19
36.93
36.25
13
15.18
Net margin%
23.59
20.63
18.84
19.40
16.93
17.44
16.82
17.95
18.81
17.84
29.37
17.84
18.38
34
33.59
P/E ratio (avg)x
12.64
12.35
14.00
15.02
16.53
15.93
16.37
18.30
20.98
20.20
18.52
18.30
16.15
35
27.53
EV/EBITx
33.44
36.29
33.18
34.98
36.73
38.70
37.39
35.91
36.50
40.67
20.59
37.39
36.40
59
25.01
FCF yield (avg)%
22.47
22.21
19.66
21.35
23.95
22.97
20.03
20.13
17.32
19.49
3.51
20.03
20.74
56
2.65
FCF margin%
3.02
3.42
4.69
6.85
7.53
8.12
5.97
7.87
5.30
6.95
19.52
6.95
6.41
79
0.760
FCF / Net incomex
1.040
1.178
1.318
1.567
1.651
1.733
2.022
2.051
2.000
2.048
0.372
2.022
1.692
63
19.33
ROIC%
22.74
24.30
25.62
23.79
21.41
22.08
24.72
23.14
23.26
23.25
22.09
23.25
23.26
10
15.30
Return on equity%
27.86
30.48
28.31
31.14
30.65
28.70
28.32
26.74
26.04
29.03
11.88
28.32
28.51
48
19.63
Return on assets%
27.99
29.99
32.63
35.44
36.65
38.23
39.06
37.86
36.61
36.97
18.88
37.86
36.63
35
0.43
EPS€
0.35
0.38
0.35
0.35
0.39
0.44
0.43
0.48
0.52
0.53
0.44
6.16%
3.88%
—
10.03
EPS growth%
3.43
3.49
0.99
1.81
0.40
0.40
0.83
0.40
0.40
0.40
29.69
0.40
0.61
47
0.74
Bookvalue per sh€
0.17
0.18
0.16
0.17
0.18
0.17
0.18
0.18
0.19
0.18
0.54
(0.19%)
0.66%
—
0.67
FCF per share€
0.36
0.42
0.41
0.39
0.38
0.43
0.44
0.52
0.53
0.64
0.20
10.88%
5.79%
—
0.56
Dividend per sh€
0.58
0.55
0.59
0.62
0.61
0.57
0.61
0.60
0.58
0.55
0.57
(1.82%)
(1.00%)
—
23.24
Div yield (avg)%
12.38
13.67
11.83
10.51
10.78
8.58
5.74
7.06
8.98
9.83
28.71
8.58
10.17
37
16.71
Payout ratio%
2.03
4.40
7.08
5.53
7.76
8.99
7.47
5.46
4.16
5.29
22.86
5.46
5.49
56
31.68
Shares (diluted)M
28.82
31.46
29.56
32.12
34.55
34.20
32.06
30.87
31.59
34.12
31.27
(0.25%)
2.10%
27
22.73
Buyback yield%
3.81
5.84
4.25
2.82
4.76
7.32
5.98
3.38
4.72
7.42
24.25
5.98
4.74
9
1.527
D/E ratiox
0.644
0.663
0.571
0.616
0.577
0.556
0.489
0.518
0.523
0.567
0.645
0.523
0.569
51
57.56
Enterprise value€M
30.40
32.67
30.46
28.08
29.58
30.88
31.54
28.30
29.02
30.00
62.04
0.28%
(1.17%)
65
25.77
LT debt€M
9.752
9.631
9.522
8.491
8.352
8.331
7.752
7.534
7.281
7.486
3.165
(2.17%)
(3.69%)
69
Revenue
€77.88M
7.51%
1.00×
Cost of revenue
€50.23M
7.48%
1.00×
Operating expenses
€12.14M
7.49%
1.00×
Property and equipment
19.05%
Goodwill & intangibles
17.20%
Spread over hurdle
22.28%