8.161
Revenue€M
4.465
4.756
5.276
5.673
6.216
6.805
7.307
7.973
8.682
9.472
8.798
8.79%
8.95%
6
29.84
Revenue growth%
33.63
33.14
35.14
37.94
39.40
36.59
35.20
35.90
34.96
35.25
10.56
35.25
35.22
63
10.59
Gross margin%
28.81
31.47
31.63
33.34
35.42
35.52
35.66
34.12
34.31
34.45
24.80
34.45
34.22
64
13.58
Operating margin%
8.40
6.50
8.65
10.92
13.42
15.07
15.77
15.55
15.18
15.06
26.29
15.18
14.24
92
12.12
Net margin%
24.67
22.54
22.00
21.90
24.43
26.52
25.90
23.91
22.75
20.66
28.09
23.91
23.33
88
33.84
P/E ratio (avg)x
12.25
12.54
13.72
12.10
11.41
11.22
12.03
11.50
11.34
12.36
36.62
11.50
12.06
49
28.46
EV/EBITx
25.21
27.82
28.59
27.80
31.79
30.47
30.57
36.39
35.02
37.18
24.20
35.02
30.52
71
9.52
FCF yield (avg)%
14.69
16.56
18.41
18.78
17.05
19.13
19.92
18.36
17.56
18.98
23.00
18.98
18.38
65
27.83
FCF margin%
27.78
25.98
23.18
20.75
20.66
22.07
25.04
27.19
26.28
24.60
19.02
25.04
24.82
12
1.425
FCF / Net incomex
0.472
0.497
0.506
0.585
0.671
0.630
0.678
0.775
0.831
0.918
1.497
0.775
0.651
11
7.77
ROIC%
18.39
18.18
20.09
22.50
19.74
19.24
17.07
14.25
11.45
12.49
9.99
14.25
18.28
88
19.45
Return on equity%
0.40
0.40
0.40
0.40
2.04
2.51
0.40
0.40
2.93
0.40
17.86
0.40
0.40
16
3.43
Return on assets%
13.92
15.44
16.13
16.49
15.70
14.92
12.12
13.90
15.07
13.01
19.90
13.90
15.00
82
0.23
EPS€
0.19
0.20
0.20
0.19
0.20
0.19
0.17
0.18
0.19
0.19
0.25
(1.11%)
(0.53%)
—
5.11
EPS growth%
11.41
10.70
8.37
5.77
6.05
6.63
4.45
3.91
1.99
2.20
17.71
3.91
5.91
38
0.16
Bookvalue per sh€
0.39
0.43
0.42
0.41
0.41
0.39
0.39
0.38
0.35
0.40
0.14
(0.08%)
1.73%
—
0.15
FCF per share€
0.38
0.39
0.38
0.38
0.41
0.40
0.45
0.44
0.48
0.49
0.32
3.72%
4.01%
—
0.24
Dividend per sh€
0.44
0.47
0.41
0.38
0.39
0.39
0.38
0.42
0.45
0.45
0.07
3.27%
0.05%
—
4.58
Div yield (avg)%
11.32
13.89
12.66
12.86
13.66
14.26
13.61
14.23
16.18
14.42
5.91
14.26
13.77
75
17.13
Payout ratio%
37.33
35.30
35.23
33.25
31.45
31.38
28.52
28.80
28.21
26.92
10.72
28.52
31.42
12
11.81
Shares (diluted)M
15.09
16.90
19.55
19.60
21.24
23.11
24.13
28.98
33.78
38.49
11.62
12.63%
9.67%
32
6.37
Buyback yield%
12.64
15.50
13.00
14.90
14.19
15.78
14.53
13.64
10.89
9.87
27.43
13.64
13.91
13
1.394
D/E ratiox
0.429
0.405
0.435
0.457
0.428
0.436
0.452
0.465
0.498
0.561
0.425
0.465
0.444
58
0.842
Enterprise value€M
10.67
12.36
13.02
15.25
17.20
19.87
21.78
24.24
24.78
24.40
4.360
7.24%
10.07%
74
2.905
LT debt€M
8.012
7.966
8.114
8.771
9.913
10.75
10.29
11.05
11.40
11.99
6.616
3.88%
4.41%
88
Revenue
€9.472M
8.95%
1.00×
Cost of revenue
€6.631M
8.95%
1.00×
Operating expenses
€1.692M
9.93%
1.09×
Property and equipment
17.80%
Goodwill & intangibles
15.92%