10.03
Revenue€M
25.95
25.98
26.08
25.72
25.36
25.87
26.21
26.28
26.59
27.08
10.59
1.32%
0.72%
72
17.50
Revenue growth%
11.42
10.33
9.65
11.89
10.59
12.95
12.64
14.21
12.57
10.11
8.58
12.64
11.65
36
27.20
Gross margin%
17.42
20.29
17.48
17.47
14.61
17.03
15.19
17.45
14.46
13.25
19.74
15.19
17.22
57
23.23
Operating margin%
25.09
27.35
28.76
31.19
31.93
32.07
32.67
32.79
35.70
37.40
17.35
32.79
32.00
14
16.36
Net margin%
3.07
1.66
0.40
0.40
0.80
3.50
4.51
4.83
5.28
4.18
9.06
4.51
3.29
86
16.85
P/E ratio (avg)x
31.99
33.11
33.39
32.15
28.30
30.48
32.74
35.34
37.29
38.90
31.78
35.34
32.92
87
8.742
EV/EBITx
20.98
25.00
26.44
31.22
31.43
30.69
35.52
38.88
41.77
42.12
15.24
38.88
31.32
21
3.54
FCF yield (avg)%
25.83
26.66
27.44
26.83
29.54
30.71
29.88
27.06
29.22
31.98
5.43
29.88
28.33
6
27.29
FCF margin%
19.99
18.06
19.15
21.58
24.08
26.86
25.42
26.43
26.77
27.59
24.80
26.77
24.75
47
1.546
FCF / Net incomex
0.922
0.991
1.036
0.939
0.895
0.812
0.781
0.716
0.680
0.755
1.530
0.755
0.853
46
20.26
ROIC%
22.25
19.91
19.63
20.66
18.77
21.50
23.21
20.42
19.41
17.74
17.33
20.42
20.17
8
16.32
Return on equity%
29.02
26.39
23.98
21.67
20.53
19.22
16.98
18.80
17.63
17.85
15.26
17.85
19.87
53
6.19
Return on assets%
23.58
21.65
21.53
19.56
21.77
20.61
21.60
18.69
17.32
17.73
23.97
18.69
21.07
74
0.38
EPS€
0.24
0.22
0.20
0.20
0.22
0.22
0.20
0.20
0.20
0.19
0.39
(2.15%)
(2.77%)
—
29.05
EPS growth%
7.77
9.63
8.04
9.51
12.04
11.44
9.04
8.48
8.80
6.55
22.99
8.80
8.92
67
0.10
Bookvalue per sh€
0.12
0.12
0.11
0.10
0.11
0.11
0.11
0.11
0.11
0.10
0.16
(0.12%)
(0.66%)
—
0.10
FCF per share€
0.59
0.61
0.68
0.82
0.97
0.96
1.03
1.11
1.28
1.27
0.34
5.47%
9.15%
—
0.21
Dividend per sh€
0.19
0.21
0.23
0.25
0.23
0.25
0.28
0.29
0.33
0.35
0.38
8.37%
5.62%
—
21.06
Div yield (avg)%
6.98
9.57
9.10
10.77
10.00
7.83
5.14
5.93
4.20
6.33
26.88
5.93
7.41
92
21.73
Payout ratio%
13.38
11.97
9.90
8.76
6.52
6.76
8.67
10.65
9.21
8.29
19.69
8.67
8.98
47
23.31
Shares (diluted)M
32.36
31.93
32.45
36.76
40.89
45.49
43.84
46.02
50.37
49.26
23.68
3.80%
5.60%
55
3.32
Buyback yield%
10.52
10.29
13.21
15.43
12.65
15.40
13.59
14.05
15.41
17.17
29.61
15.40
13.82
54
1.641
D/E ratiox
1.768
2.049
2.436
2.415
2.665
3.158
3.378
3.778
4.106
4.529
0.579
3.778
2.911
77
23.89
Enterprise value€M
9.088
10.19
10.55
10.05
9.652
9.969
9.485
9.272
10.29
10.75
22.58
2.17%
2.41%
59
1.031
LT debt€M
10.25
9.733
10.48
10.13
10.35
10.39
10.02
11.01
12.04
12.89
9.068
4.48%
3.77%
67
Revenue
€27.08M
0.72%
1.00×
Cost of revenue
€12.14M
0.84%
1.01×
Operating expenses
€6.012M
0.75%
1.00×
Goodwill & intangibles
18.48%
Property and equipment
16.31%
Spread over hurdle
86.44%