56.18
Revenue€M
52.57
55.13
57.57
59.49
60.72
63.49
66.20
67.47
68.81
71.27
59.29
3.25%
3.49%
7
12.49
Revenue growth%
27.30
25.22
24.82
23.62
23.58
22.61
25.52
26.14
27.24
25.88
7.45
25.88
25.37
74
3.20
Gross margin%
8.37
9.47
6.49
4.27
4.98
2.22
4.58
6.85
6.21
8.72
12.17
6.21
6.35
18
27.61
Operating margin%
24.54
22.19
24.29
21.72
21.88
24.08
25.05
24.90
27.53
27.96
20.96
25.05
24.41
51
15.45
Net margin%
19.03
19.35
19.49
20.39
17.83
19.62
18.09
18.66
17.32
17.07
28.28
18.09
18.84
83
22.98
P/E ratio (avg)x
6.959
8.340
9.201
10.48
10.11
10.23
11.95
12.05
13.33
14.35
28.29
12.05
10.35
50
10.61
EV/EBITx
15.38
15.78
15.87
16.70
14.81
12.71
10.99
10.79
11.14
11.29
36.87
11.14
13.76
66
27.15
FCF yield (avg)%
0.40
0.40
1.83
0.40
0.40
0.40
0.40
0.40
0.40
0.40
13.00
0.40
0.40
24
18.34
FCF margin%
28.43
26.57
24.52
22.14
23.57
24.93
23.09
20.87
23.07
21.34
29.71
23.07
23.33
41
0.885
FCF / Net incomex
1.825
1.810
2.069
2.455
2.845
3.117
3.583
3.645
3.624
4.344
1.740
3.624
2.981
25
10.27
ROIC%
10.83
10.30
10.55
10.27
8.09
5.74
6.54
9.34
7.19
8.12
25.46
7.19
8.73
21
7.88
Return on equity%
4.38
4.82
5.80
8.57
5.63
8.34
10.79
9.39
11.27
10.53
20.90
10.53
8.46
42
10.32
Return on assets%
6.97
5.86
3.31
5.02
2.76
1.65
2.51
0.40
3.35
2.39
13.72
2.39
3.04
31
0.09
EPS€
0.22
0.24
0.26
0.31
0.35
0.39
0.40
0.39
0.43
0.49
0.10
6.81%
8.17%
—
3.41
EPS growth%
24.68
22.62
23.43
23.66
25.21
27.76
28.88
27.48
29.25
29.62
11.15
28.88
26.35
69
0.18
Bookvalue per sh€
0.06
0.06
0.06
0.06
0.08
0.08
0.08
0.09
0.10
0.12
0.16
9.99%
7.46%
—
0.11
FCF per share€
0.12
0.13
0.14
0.15
0.18
0.20
0.21
0.22
0.25
0.28
0.17
8.90%
9.01%
—
0.05
Dividend per sh€
0.15
0.14
0.12
0.12
0.12
0.11
0.11
0.12
0.11
0.11
0.21
(1.48%)
(3.21%)
—
16.01
Div yield (avg)%
26.45
28.35
30.83
30.74
32.34
33.81
34.55
33.85
34.72
32.25
15.66
33.85
32.30
11
21.77
Payout ratio%
28.55
28.48
28.51
30.30
31.19
33.95
34.60
37.44
36.72
34.86
26.41
34.86
32.57
8
88.83
Shares (diluted)M
81.00
74.76
69.10
68.42
73.78
68.05
73.56
78.56
70.01
67.94
92.07
(1.64%)
(2.32%)
22
29.40
Buyback yield%
9.79
12.33
12.30
14.78
15.13
13.21
12.75
11.73
12.85
14.73
5.72
12.85
12.80
31
1.298
D/E ratiox
1.314
1.420
1.428
1.370
1.318
1.180
1.190
1.133
1.113
1.066
0.935
1.133
1.252
49
3.610
Enterprise value€M
60.16
69.44
77.84
76.35
73.79
78.23
87.95
99.43
91.79
88.68
13.44
3.74%
4.43%
24
7.142
LT debt€M
37.42
35.39
39.82
38.94
36.59
38.35
38.47
41.17
44.87
49.94
49.36
6.42%
3.53%
28
Revenue
€71.27M
3.49%
1.00×
Cost of revenue
€40.45M
3.38%
0.99×
Operating expenses
€9.821M
3.87%
1.04×
Cash and investments
14.43%
Property and equipment
14.12%