4.166
Revenue€M
11.12
11.47
11.80
12.41
12.56
13.00
13.37
13.71
14.00
14.61
4.333
3.07%
2.93%
68
25.16
Revenue growth%
33.34
32.13
34.75
32.33
32.85
34.70
37.45
39.01
37.92
39.90
20.34
37.92
34.72
25
15.09
Gross margin%
19.15
17.88
19.52
18.76
15.98
17.00
15.31
12.95
10.28
11.38
25.81
12.95
16.49
95
29.04
Operating margin%
23.33
22.00
20.17
18.75
17.23
19.11
21.35
22.87
22.65
24.39
28.64
22.65
21.67
83
23.59
Net margin%
13.87
14.12
11.40
11.24
9.27
10.23
8.97
9.72
11.19
13.76
12.62
10.23
11.22
76
36.33
P/E ratio (avg)x
42.51
40.84
43.30
50.46
59.20
58.98
68.44
72.18
70.52
78.35
9.534
70.52
59.09
47
23.52
EV/EBITx
20.61
21.84
22.05
23.77
27.22
26.49
28.10
31.46
33.37
32.11
24.33
31.46
26.85
90
24.01
FCF yield (avg)%
19.48
18.82
16.73
15.26
15.54
13.96
11.84
12.77
12.55
12.25
28.63
12.55
14.61
21
8.18
FCF margin%
11.66
10.91
9.87
9.99
11.23
12.31
15.23
14.95
13.20
15.19
4.30
14.95
11.98
64
1.745
FCF / Net incomex
2.179
2.284
2.591
2.768
3.102
3.525
4.105
4.773
5.509
5.931
0.792
4.773
3.314
49
24.51
ROIC%
13.36
11.99
14.15
16.47
18.48
15.59
13.57
13.21
15.48
13.28
15.59
13.57
13.86
21
21.16
Return on equity%
31.48
29.10
30.25
28.24
26.48
25.69
27.40
25.55
28.44
27.97
8.67
27.40
28.11
68
25.28
Return on assets%
24.24
21.53
19.37
18.32
20.99
18.01
19.90
17.63
18.16
16.11
19.08
18.01
18.85
30
0.04
EPS€
0.28
0.29
0.27
0.25
0.23
0.25
0.25
0.27
0.29
0.27
0.04
3.00%
0.54%
—
25.78
EPS growth%
25.69
28.08
26.85
25.30
22.80
22.27
22.71
23.49
20.60
21.28
21.70
22.27
23.14
51
0.13
Bookvalue per sh€
0.15
0.14
0.14
0.14
0.14
0.13
0.11
0.12
0.13
0.14
0.18
0.09%
(0.18%)
—
0.25
FCF per share€
0.22
0.22
0.24
0.24
0.25
0.23
0.23
0.24
0.26
0.26
0.08
0.84%
2.03%
—
0.07
Dividend per sh€
0.06
0.06
0.07
0.08
0.08
0.08
0.10
0.12
0.13
0.15
0.16
13.53%
9.45%
—
4.89
Div yield (avg)%
8.72
11.18
8.24
10.93
12.34
10.15
8.96
7.59
6.14
6.10
22.40
7.59
8.84
27
11.02
Payout ratio%
22.50
20.61
21.47
23.86
23.22
24.67
26.55
29.51
27.72
28.17
16.87
27.72
24.27
14
45.66
Shares (diluted)M
65.74
65.12
64.13
72.60
86.02
86.32
86.51
84.20
99.56
104.2
45.04
3.92%
5.59%
39
14.49
Buyback yield%
9.83
9.65
11.32
12.69
12.26
14.69
14.19
13.38
10.97
11.38
12.22
13.38
11.82
87
0.638
D/E ratiox
0.809
0.786
0.800
0.735
0.657
0.580
0.610
0.575
0.607
0.595
1.389
0.595
0.634
12
11.40
Enterprise value€M
4.643
4.829
4.911
4.606
4.197
4.291
3.900
3.582
3.568
3.953
5.082
(1.19%)
(0.96%)
61
8.785
LT debt€M
7.928
7.607
8.312
8.791
9.341
8.535
9.067
9.608
8.671
7.922
0.642
(3.24%)
0.11%
73
Revenue
€14.61M
2.93%
1.00×
Cost of revenue
€10.23M
2.93%
1.00×
Operating expenses
€2.081M
2.31%
0.94×
Property and equipment
16.83%
Spread over hurdle
15.03%