31.79
Revenue€M
19.74
21.76
23.46
25.84
27.89
29.76
32.57
35.92
38.90
42.12
33.05
8.59%
8.92%
41
27.11
Revenue growth%
22.25
25.20
22.54
22.93
25.13
22.40
21.96
23.43
25.70
24.54
19.96
23.43
23.18
68
13.09
Gross margin%
28.07
30.84
30.86
33.23
35.30
37.99
35.07
36.34
34.08
34.20
3.09
35.07
34.14
36
13.69
Operating margin%
7.67
7.95
8.78
7.02
7.48
6.19
5.62
4.20
4.11
4.51
14.81
4.51
6.60
23
8.50
Net margin%
17.36
18.63
21.08
19.40
16.47
14.51
12.84
10.87
10.27
8.66
24.31
10.87
15.49
40
15.14
P/E ratio (avg)x
15.62
15.67
14.94
16.84
16.03
18.04
20.74
22.57
23.18
22.93
31.71
22.57
17.44
70
10.13
EV/EBITx
22.56
23.83
25.38
23.88
24.96
23.95
25.26
25.29
28.34
29.50
7.312
25.29
25.11
88
28.13
FCF yield (avg)%
20.98
22.95
19.96
17.07
16.77
13.89
15.94
17.32
20.05
21.15
18.60
17.32
18.64
37
25.36
FCF margin%
6.97
6.90
8.54
7.34
6.38
9.13
9.53
10.61
11.56
12.94
18.23
10.61
8.83
38
1.354
FCF / Net incomex
2.531
2.727
2.789
3.348
4.010
4.511
5.171
5.556
6.632
7.698
1.363
5.556
4.261
64
5.18
ROIC%
5.56
7.28
7.75
7.99
5.33
6.07
6.78
9.52
7.39
8.68
27.97
7.39
7.33
59
23.23
Return on equity%
1.42
3.94
6.49
7.89
10.19
10.45
9.72
10.46
8.58
5.96
17.56
9.72
8.24
48
29.12
Return on assets%
25.94
25.19
25.86
23.81
25.09
25.70
28.35
26.27
28.79
30.40
9.98
28.35
25.90
88
0.47
EPS€
0.52
0.53
0.53
0.55
0.56
0.64
0.59
0.55
0.58
0.64
0.48
2.64%
2.87%
—
16.22
EPS growth%
11.76
10.39
7.58
6.90
7.41
9.73
9.77
11.68
11.96
8.97
16.42
9.77
9.75
33
0.89
Bookvalue per sh€
1.42
1.43
1.48
1.74
1.71
1.76
2.11
2.24
2.51
3.04
0.84
12.23%
9.32%
—
0.90
FCF per share€
0.64
0.60
0.60
0.57
0.56
0.57
0.62
0.66
0.65
0.72
0.78
5.08%
0.93%
—
0.69
Dividend per sh€
0.25
0.23
0.24
0.24
0.23
0.25
0.24
0.26
0.26
0.26
0.28
2.46%
1.21%
—
21.10
Div yield (avg)%
18.17
20.56
19.79
19.31
18.48
16.20
15.78
17.73
15.60
18.28
5.69
16.20
18.22
89
13.97
Payout ratio%
27.93
30.23
31.44
29.65
31.06
32.20
30.44
32.62
34.73
32.90
7.70
32.62
31.25
93
37.91
Shares (diluted)M
47.44
44.13
43.87
44.70
41.24
42.74
41.85
38.06
42.26
38.58
37.36
(1.32%)
(1.90%)
82
10.92
Buyback yield%
25.36
25.28
27.78
26.16
26.26
23.83
25.38
24.58
22.89
23.21
3.99
23.83
25.32
32
0.724
D/E ratiox
1.181
1.107
1.144
1.134
1.224
1.245
1.098
1.073
1.080
0.960
0.825
1.080
1.120
85
15.17
Enterprise value€M
16.42
15.74
17.55
17.31
16.26
17.41
19.63
19.78
18.93
19.01
30.06
3.17%
0.56%
13
17.90
LT debt€M
29.69
31.67
33.42
29.49
27.12
24.18
24.85
24.90
22.98
20.84
44.55
(5.14%)
(2.73%)
71
Revenue
€42.12M
8.92%
1.00×
Cost of revenue
€23.55M
8.87%
1.00×
Operating expenses
€8.492M
8.84%
0.99×
Goodwill & intangibles
20.89%
Property and equipment
15.26%
Spread over hurdle
13.12%