7.501
Revenue€M
9.346
9.470
9.737
10.02
10.17
10.30
10.50
10.88
10.85
10.75
7.812
1.11%
1.32%
20
22.92
Revenue growth%
16.29
14.30
12.99
13.92
11.24
12.03
12.59
13.29
16.19
17.50
21.67
13.29
13.60
88
2.12
Gross margin%
4.83
6.75
5.11
3.64
6.58
5.46
7.69
7.93
4.94
6.62
2.78
6.62
6.02
15
4.24
Operating margin%
9.78
9.37
9.10
9.16
6.60
8.60
6.45
7.39
4.50
6.42
5.22
6.45
8.00
56
25.78
Net margin%
25.67
27.87
30.13
32.96
30.91
31.84
30.02
29.67
31.61
31.89
7.99
31.61
30.52
55
33.84
P/E ratio (avg)x
26.86
26.53
24.42
26.30
27.92
24.95
22.61
23.63
22.23
22.38
28.32
22.61
24.69
56
8.516
EV/EBITx
16.11
17.19
17.22
16.68
19.22
20.73
23.10
26.62
29.55
33.72
23.48
26.62
19.97
47
7.59
FCF yield (avg)%
0.40
0.55
0.40
0.40
1.69
0.98
0.40
0.40
0.46
0.40
2.65
0.40
0.40
74
17.13
FCF margin%
17.63
17.92
20.48
22.01
24.96
25.59
25.87
25.94
24.28
26.13
16.58
25.87
24.62
76
1.367
FCF / Net incomex
1.172
1.162
1.266
1.357
1.452
1.590
1.830
1.723
1.719
1.672
0.826
1.719
1.521
64
6.98
ROIC%
12.15
13.02
12.59
14.80
15.59
18.50
16.45
15.89
16.93
17.72
22.19
16.93
15.74
43
20.85
Return on equity%
25.23
25.49
24.16
21.68
19.07
20.33
22.13
24.36
26.07
28.29
10.34
24.36
24.26
82
5.13
Return on assets%
17.02
19.02
17.85
16.28
14.46
17.41
14.74
16.13
14.64
15.83
9.42
15.83
16.21
94
0.40
EPS€
0.27
0.28
0.25
0.24
0.24
0.24
0.25
0.27
0.25
0.23
0.43
(0.46%)
(2.37%)
—
6.49
EPS growth%
0.40
1.37
1.91
3.55
5.93
3.42
5.02
7.10
5.76
4.36
16.16
5.02
3.96
11
0.37
Bookvalue per sh€
0.37
0.38
0.37
0.43
0.47
0.56
0.57
0.58
0.61
0.69
0.12
8.17%
6.21%
—
0.33
FCF per share€
0.40
0.44
0.44
0.44
0.46
0.48
0.50
0.48
0.54
0.62
0.25
6.03%
4.36%
—
0.23
Dividend per sh€
0.21
0.22
0.20
0.18
0.19
0.18
0.16
0.18
0.16
0.16
0.29
(3.12%)
(2.40%)
—
5.74
Div yield (avg)%
12.49
14.96
13.56
11.96
10.55
8.79
8.25
8.28
6.17
6.94
17.83
8.25
9.67
70
19.97
Payout ratio%
2.53
3.59
3.57
1.07
2.54
5.25
5.88
4.50
5.17
3.24
25.05
5.17
3.58
78
18.10
Shares (diluted)M
22.63
24.46
27.69
26.98
31.94
31.31
36.69
36.96
39.12
41.76
17.93
5.51%
6.81%
33
27.75
Buyback yield%
27.01
29.39
28.78
27.47
27.91
27.76
29.21
31.03
31.64
32.49
19.32
31.03
28.99
55
1.667
D/E ratiox
1.308
1.407
1.444
1.540
1.565
1.653
1.751
2.030
2.399
2.610
0.923
2.030
1.609
21
7.390
Enterprise value€M
7.969
9.357
10.58
11.42
11.39
12.25
13.87
13.92
15.11
17.73
8.636
9.25%
8.45%
40
1.217
LT debt€M
1.605
1.702
1.962
1.955
2.062
2.026
2.031
1.992
1.995
2.080
5.937
0.18%
2.81%
77
Revenue
€10.75M
1.32%
1.00×
Cost of revenue
€7.523M
1.32%
1.00×
Operating expenses
€2.212M
1.32%
1.00×
Property and equipment
15.01%
Spread over hurdle
(3.72%)