19.98
Revenue€M
43.22
44.89
46.50
47.49
47.08
48.69
49.03
50.40
50.70
51.17
21.60
1.68%
1.81%
94
10.97
Revenue growth%
13.02
11.70
8.87
6.67
8.92
9.46
7.33
5.39
7.37
5.13
26.81
7.33
8.12
13
9.81
Gross margin%
0.40
0.40
0.40
1.25
0.40
1.31
0.68
0.86
1.59
0.40
19.10
0.86
0.54
84
10.75
Operating margin%
15.94
16.99
19.88
22.43
23.45
21.01
18.69
17.90
15.23
14.82
7.43
17.90
18.30
87
9.10
Net margin%
16.15
18.27
15.45
16.40
14.83
13.52
15.27
14.95
13.98
13.42
17.16
13.98
15.11
54
24.49
P/E ratio (avg)x
14.87
15.91
13.93
12.31
10.81
10.16
10.59
10.03
10.59
9.721
31.92
10.16
10.70
85
36.40
EV/EBITx
12.37
13.44
14.73
12.75
12.74
13.42
11.55
10.12
9.902
10.27
11.78
10.27
12.56
15
2.68
FCF yield (avg)%
20.37
19.80
18.14
17.30
18.34
16.70
15.76
13.01
12.27
9.60
7.94
13.01
17.00
31
7.66
FCF margin%
2.63
5.40
7.65
9.49
11.70
14.68
12.60
10.82
12.75
12.52
12.73
12.60
11.26
90
0.706
FCF / Net incomex
0.398
0.403
0.433
0.424
0.475
0.481
0.465
0.446
0.422
0.466
1.262
0.465
0.440
86
7.43
ROIC%
26.49
29.39
30.94
30.57
31.95
29.57
30.66
28.28
30.37
33.29
21.02
30.37
30.47
31
28.49
Return on equity%
31.21
33.10
31.64
30.65
30.30
31.01
31.13
31.62
34.27
33.84
2.03
31.62
31.42
33
14.29
Return on assets%
23.31
25.39
23.95
24.84
24.21
26.37
24.56
26.52
28.18
26.57
20.80
26.52
25.12
15
0.07
EPS€
0.16
0.18
0.18
0.21
0.23
0.22
0.21
0.25
0.28
0.31
0.07
6.89%
8.50%
—
10.79
EPS growth%
12.67
10.73
12.71
13.17
14.50
15.70
17.35
15.03
12.03
11.57
26.99
15.03
12.94
54
0.08
Bookvalue per sh€
0.09
0.08
0.08
0.08
0.07
0.09
0.09
0.09
0.09
0.09
0.08
2.73%
1.13%
—
0.14
FCF per share€
0.13
0.12
0.11
0.11
0.10
0.10
0.09
0.10
0.11
0.12
0.12
3.52%
0.67%
—
0.03
Dividend per sh€
0.22
0.22
0.26
0.25
0.25
0.26
0.30
0.34
0.37
0.42
0.11
11.20%
7.94%
—
7.13
Div yield (avg)%
12.81
13.48
12.24
12.97
14.33
17.04
19.60
16.77
18.91
19.16
2.09
18.91
15.55
14
18.25
Payout ratio%
27.74
26.02
28.54
25.82
23.95
24.20
26.22
25.52
26.68
28.24
10.72
26.22
26.12
7
176.9
Shares (diluted)M
177.7
181.0
169.4
171.7
175.1
163.2
178.8
187.4
169.0
151.2
181.7
(2.90%)
(0.87%)
10
25.41
Buyback yield%
14.84
16.49
18.21
20.55
18.38
19.31
21.38
24.01
25.25
27.18
9.83
24.01
19.93
10
0.451
D/E ratiox
2.069
2.442
2.711
2.714
2.878
2.842
3.160
3.451
3.802
4.407
0.822
3.451
2.860
58
46.42
Enterprise value€M
65.18
70.48
82.16
83.31
101.2
120.1
143.1
161.5
174.5
204.6
19.47
15.11%
12.25%
82
29.65
LT debt€M
7.714
8.689
9.725
10.22
11.55
12.20
12.68
13.24
12.97
12.09
60.68
0.92%
5.92%
95
Revenue
€51.17M
1.81%
1.00×
Cost of revenue
€27.48M
1.69%
0.99×
Operating expenses
€7.548M
1.81%
1.00×
Cash and investments
15.87%
Property and equipment
14.29%