10.39
Revenue€M
10.84
10.74
10.59
10.62
10.50
10.75
10.60
10.48
10.40
10.52
10.95
0.02%
(0.24%)
79
9.02
Revenue growth%
17.91
16.73
18.31
17.70
18.61
17.11
15.31
18.17
16.06
14.80
20.56
16.06
17.40
19
12.75
Gross margin%
18.06
20.54
20.67
20.78
21.26
19.32
21.60
24.07
22.48
23.48
25.83
22.48
21.02
23
6.37
Operating margin%
0.40
0.40
0.68
3.49
4.07
1.52
2.78
0.46
0.40
3.09
13.01
1.52
1.10
76
27.62
Net margin%
9.09
11.20
12.22
12.82
12.27
12.98
10.41
11.09
13.59
11.18
2.70
11.18
11.71
71
25.85
P/E ratio (avg)x
35.06
38.24
36.71
40.21
36.28
35.72
37.82
35.36
34.40
36.63
25.48
35.72
36.46
23
12.12
EV/EBITx
37.65
40.83
41.82
39.84
40.30
42.67
46.20
51.89
56.96
57.88
23.39
51.89
42.24
33
17.68
FCF yield (avg)%
22.69
20.91
20.55
20.80
20.58
21.10
21.38
19.62
18.09
19.69
14.88
19.69
20.69
43
2.47
FCF margin%
27.40
26.39
24.49
21.83
19.28
19.87
21.74
23.68
24.00
23.69
26.78
23.68
23.69
11
0.452
FCF / Net incomex
0.489
0.545
0.504
0.450
0.443
0.399
0.373
0.369
0.341
0.347
1.700
0.369
0.421
80
7.01
ROIC%
26.56
29.04
27.74
25.52
24.37
22.78
24.99
24.01
23.76
25.15
29.74
24.01
25.07
48
5.37
Return on equity%
8.66
9.69
8.34
10.76
12.37
12.60
12.83
15.12
16.70
19.18
9.12
15.12
12.49
22
10.12
Return on assets%
21.36
23.83
26.07
28.73
26.99
29.38
32.21
33.24
35.65
33.77
20.09
33.24
29.05
48
0.11
EPS€
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.11
3.55%
3.86%
—
11.11
EPS growth%
7.99
9.46
8.62
8.73
11.31
10.32
12.10
10.55
11.59
9.39
17.08
10.55
9.89
47
0.19
Bookvalue per sh€
0.13
0.12
0.13
0.11
0.11
0.10
0.09
0.09
0.09
0.08
0.11
(6.12%)
(4.95%)
—
0.08
FCF per share€
0.09
0.10
0.10
0.11
0.12
0.13
0.15
0.16
0.17
0.16
0.05
6.86%
5.36%
—
0.11
Dividend per sh€
0.13
0.12
0.12
0.12
0.12
0.11
0.11
0.12
0.11
0.12
0.11
(0.76%)
(0.25%)
—
27.15
Div yield (avg)%
12.31
9.91
12.47
12.81
10.95
9.39
6.53
7.85
6.34
4.14
15.88
6.53
9.65
21
23.32
Payout ratio%
24.07
25.74
24.92
24.63
24.03
21.62
24.04
23.93
25.06
27.28
14.46
24.04
24.35
55
41.18
Shares (diluted)M
46.77
47.11
52.74
57.01
61.17
67.20
67.46
71.64
64.84
70.14
42.49
2.77%
4.44%
6
8.93
Buyback yield%
8.43
6.27
3.50
6.01
6.38
4.58
7.06
6.97
7.91
9.26
14.25
7.06
6.68
77
1.157
D/E ratiox
0.891
0.881
0.975
1.026
1.059
1.044
0.962
0.939
0.855
0.953
1.191
0.953
0.957
57
4.612
Enterprise value€M
3.485
3.338
3.521
3.728
3.668
3.847
3.444
3.122
3.426
3.407
5.295
(1.47%)
(0.17%)
71
1.467
LT debt€M
11.26
10.10
10.67
10.32
9.435
9.506
10.37
9.871
9.152
8.250
3.703
(2.65%)
(3.29%)
52
Revenue
€10.52M
(0.24%)
1.00×
Cost of revenue
€7.361M
(0.24%)
1.00×
Operating expenses
€2.002M
(0.47%)
0.98×
Property and equipment
21.54%
Spread over hurdle
(1.71%)