6.677
Revenue€M
52.19
55.50
58.53
60.29
62.98
66.37
69.19
73.63
77.48
78.86
7.011
4.60%
4.45%
81
15.17
Revenue growth%
22.01
22.94
22.26
22.29
22.56
22.07
20.08
19.18
18.32
21.21
18.04
20.08
22.04
37
6.09
Gross margin%
10.67
9.82
11.04
9.96
8.39
8.42
11.07
11.90
14.00
12.89
8.86
11.90
10.86
84
7.08
Operating margin%
18.66
20.15
22.12
20.79
22.62
22.34
22.89
25.52
25.10
24.40
10.88
24.40
22.48
13
22.87
Net margin%
18.64
20.43
18.30
18.08
20.42
22.41
24.47
25.02
23.65
22.38
9.49
23.65
21.41
66
25.77
P/E ratio (avg)x
17.36
16.80
17.12
17.69
17.81
16.38
15.31
15.90
17.86
16.43
24.09
16.38
16.96
48
16.96
EV/EBITx
21.43
23.11
24.75
26.17
28.55
30.74
28.91
30.29
30.70
35.04
36.99
30.70
28.73
7
14.52
FCF yield (avg)%
10.38
9.43
6.69
5.42
4.98
2.37
3.04
5.80
8.53
7.10
10.57
5.80
6.25
23
4.80
FCF margin%
28.88
28.40
28.74
30.93
28.58
29.86
31.37
30.13
29.40
31.35
18.71
30.13
29.63
71
1.795
FCF / Net incomex
1.864
1.976
2.086
2.306
2.461
2.368
2.595
2.537
2.387
2.285
0.997
2.387
2.337
64
23.56
ROIC%
28.12
26.25
27.74
28.76
26.29
25.21
27.12
25.33
27.93
27.92
2.57
27.12
27.43
24
16.60
Return on equity%
9.51
10.10
10.85
11.58
8.62
7.38
5.29
5.23
7.77
9.98
21.69
7.38
9.06
15
12.68
Return on assets%
5.22
4.41
2.24
0.40
0.40
2.62
2.40
5.35
4.75
5.60
26.59
4.75
3.51
38
1.62
EPS€
1.04
0.98
1.06
1.06
1.10
1.01
1.05
1.13
1.11
0.98
1.66
(2.28%)
(1.48%)
—
2.69
EPS growth%
2.57
4.91
5.48
5.79
5.66
7.59
9.28
11.64
9.05
9.59
17.10
9.28
6.69
90
0.48
Bookvalue per sh€
0.70
0.78
0.88
0.91
0.84
0.96
1.03
1.05
1.11
1.20
0.76
7.43%
5.91%
—
0.77
FCF per share€
0.42
0.41
0.37
0.34
0.31
0.29
0.29
0.26
0.22
0.24
0.93
(5.37%)
(5.40%)
—
0.78
Dividend per sh€
0.49
0.52
0.63
0.65
0.67
0.72
0.86
0.95
1.12
1.18
1.40
11.78%
9.00%
—
6.40
Div yield (avg)%
7.23
9.49
9.62
9.56
9.53
11.50
8.98
6.02
5.06
4.16
26.85
6.02
9.24
84
25.78
Payout ratio%
28.11
29.79
29.56
31.67
33.14
33.65
34.04
32.58
34.03
32.89
23.38
33.65
32.74
65
38.70
Shares (diluted)M
36.06
36.93
38.58
38.29
42.53
38.73
35.15
37.21
34.53
36.27
38.57
(3.14%)
0.02%
94
4.10
Buyback yield%
21.70
24.60
25.30
27.61
25.86
23.34
24.73
25.84
26.00
23.72
8.83
24.73
25.02
28
0.324
D/E ratiox
0.926
0.891
0.915
1.019
0.897
0.862
0.925
0.971
0.857
0.893
0.333
0.893
0.906
90
33.00
Enterprise value€M
74.19
75.77
71.76
76.09
72.58
77.61
79.09
79.00
81.00
78.28
36.10
1.52%
0.91%
49
25.37
LT debt€M
82.02
73.63
74.94
76.99
77.88
67.86
60.23
57.04
60.58
59.45
51.49
(5.26%)
(2.80%)
13
Revenue
€78.86M
4.45%
1.00×
Cost of revenue
€47.65M
4.51%
1.01×
Operating expenses
€13.20M
4.59%
1.01×
Property and equipment
18.23%
Spread over hurdle
(1.74%)