6.381
Revenue€M
42.61
43.25
44.68
45.02
46.34
46.20
48.07
49.78
51.94
53.19
6.550
2.80%
2.43%
89
3.14
Revenue growth%
13.74
14.21
16.37
18.06
17.47
18.16
17.85
17.67
19.56
17.94
8.49
17.94
17.76
10
6.53
Gross margin%
17.20
18.12
20.11
22.38
23.98
24.99
23.14
24.06
25.81
24.92
2.23
24.92
23.56
67
8.74
Operating margin%
27.08
26.21
26.23
25.97
24.64
25.60
27.13
28.50
28.03
25.11
13.23
27.13
26.22
18
14.71
Net margin%
16.22
17.11
15.90
18.09
20.85
22.12
20.86
22.64
24.34
23.97
4.32
22.64
20.86
28
12.63
P/E ratio (avg)x
31.05
32.29
33.20
31.68
33.36
34.05
39.05
42.22
40.51
41.96
30.95
40.51
33.71
81
16.66
EV/EBITx
42.57
43.89
43.71
48.48
54.86
62.25
58.73
56.21
54.27
53.31
37.38
56.21
53.79
60
23.58
FCF yield (avg)%
5.58
4.42
3.57
1.47
3.41
4.35
5.82
3.21
2.59
5.40
23.00
4.35
3.96
33
8.02
FCF margin%
2.98
3.39
4.14
3.40
4.06
5.08
3.63
4.03
4.98
7.29
12.06
4.98
4.05
51
1.627
FCF / Net incomex
0.913
1.060
1.173
1.212
1.130
1.238
1.191
1.377
1.508
1.636
0.297
1.377
1.201
36
10.15
ROIC%
10.64
11.60
12.41
10.52
10.44
13.18
12.09
11.84
9.24
6.79
20.38
11.84
11.12
12
27.12
Return on equity%
15.62
14.88
15.60
18.08
17.52
17.93
16.40
14.67
16.92
15.40
12.67
16.40
16.01
53
29.80
Return on assets%
15.88
16.56
15.48
18.39
20.76
21.04
22.34
23.56
25.80
28.15
2.34
23.56
20.90
53
0.09
EPS€
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.04
0.09
7.72%
7.57%
—
18.70
EPS growth%
20.36
21.25
23.38
20.40
21.83
20.15
22.08
22.61
20.37
18.31
25.54
20.37
20.82
56
0.04
Bookvalue per sh€
0.07
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.06
(3.08%)
(4.84%)
—
0.07
FCF per share€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.02
2.61%
1.35%
—
0.04
Dividend per sh€
0.12
0.12
0.12
0.13
0.15
0.17
0.18
0.20
0.20
0.22
0.09
7.60%
6.44%
—
3.99
Div yield (avg)%
22.58
21.89
20.99
19.54
18.71
16.87
15.89
18.76
17.11
18.84
11.45
17.11
18.80
9
23.29
Payout ratio%
4.26
2.40
0.40
0.40
1.29
0.40
0.40
1.52
2.26
0.91
28.03
0.91
1.10
30
120.8
Shares (diluted)M
149.1
146.3
137.2
142.3
143.1
143.9
146.1
146.0
164.4
183.1
125.6
5.06%
2.35%
81
20.62
Buyback yield%
29.60
28.72
26.95
26.14
24.21
22.06
23.71
20.95
19.82
18.59
23.22
20.95
23.96
41
0.172
D/E ratiox
2.390
2.677
2.829
3.277
3.251
3.338
3.294
3.794
4.205
4.663
1.800
3.794
3.286
6
44.79
Enterprise value€M
27.15
30.18
31.88
33.51
32.10
31.85
32.77
33.00
34.84
31.56
43.81
(0.34%)
2.49%
77
31.53
LT debt€M
19.89
19.82
20.06
21.49
19.36
20.26
20.28
18.98
17.20
17.25
16.65
(2.28%)
(2.40%)
64
Revenue
€53.19M
2.43%
1.00×
Cost of revenue
€25.33M
2.17%
0.98×
Operating expenses
€12.43M
2.67%
1.02×
Property and equipment
18.38%
Spread over hurdle
18.56%