59.07
Revenue€M
57.82
59.26
59.76
61.31
63.32
65.35
68.03
70.92
71.55
71.82
63.14
2.55%
2.56%
94
17.47
Revenue growth%
26.56
24.11
26.47
28.03
29.37
32.08
29.79
30.37
32.62
35.00
26.60
32.08
29.58
59
10.23
Gross margin%
5.90
8.08
9.52
6.63
8.26
8.01
5.57
4.05
2.83
2.26
24.46
4.05
6.27
81
27.61
Operating margin%
17.49
19.22
20.54
19.73
19.24
20.20
22.46
24.29
23.11
23.25
28.02
23.11
20.37
40
8.51
Net margin%
3.29
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.55
2.59
28.81
0.40
0.40
16
11.37
P/E ratio (avg)x
39.25
41.68
41.18
41.41
47.33
49.04
50.04
59.35
58.50
59.94
21.59
58.50
48.19
49
18.26
EV/EBITx
8.825
9.480
9.959
9.402
9.969
10.90
11.60
10.18
9.484
8.859
9.526
10.18
9.721
56
18.50
FCF yield (avg)%
2.21
0.40
2.96
3.41
5.51
2.53
3.25
3.22
5.31
8.16
29.33
3.25
3.23
44
8.63
FCF margin%
9.23
11.16
13.60
10.91
10.12
11.20
10.67
10.76
9.11
10.87
24.58
10.76
10.81
21
1.619
FCF / Net incomex
2.316
2.106
2.129
1.999
1.739
1.678
1.624
1.422
1.477
1.382
1.440
1.477
1.708
13
19.36
ROIC%
28.65
26.96
27.94
28.59
26.05
23.97
22.34
19.53
21.70
23.62
26.39
22.34
25.01
85
17.81
Return on equity%
21.91
21.99
24.56
23.99
23.71
26.66
27.91
28.70
26.88
26.62
18.09
26.88
25.59
13
24.92
Return on assets%
30.12
30.21
30.81
31.24
30.87
32.78
32.09
34.74
36.85
39.02
10.68
34.74
31.67
72
0.01
EPS€
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.08
0.09
0.10
0.01
11.38%
12.46%
—
2.96
EPS growth%
10.96
9.99
10.58
8.13
8.91
5.96
3.65
4.81
6.15
5.55
28.52
5.55
7.14
71
0.02
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.91%)
(1.86%)
—
0.02
FCF per share€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.21%)
(0.04%)
—
0.02
Dividend per sh€
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
5.71%
3.84%
—
25.30
Div yield (avg)%
30.78
32.99
35.23
32.95
32.88
33.54
35.35
34.65
32.57
34.37
23.85
34.37
33.27
55
27.80
Payout ratio%
3.28
0.97
1.29
0.40
0.97
0.40
0.40
0.80
0.40
0.40
27.92
0.40
0.60
83
1.369
Shares (diluted)B
1.409
1.358
1.202
1.104
0.974
1.022
1.099
0.965
0.899
0.913
1.320
(1.28%)
(4.40%)
55
12.00
Buyback yield%
27.65
28.45
27.46
27.69
30.42
33.37
31.28
32.82
34.89
34.64
24.45
33.37
30.85
14
0.119
D/E ratiox
0.942
0.898
0.907
0.838
0.803
0.854
0.758
0.672
0.739
0.790
0.423
0.758
0.821
46
32.69
Enterprise value€M
8.972
8.287
9.416
10.69
10.18
10.77
10.65
9.737
9.536
10.64
14.13
0.90%
2.96%
10
51.82
LT debt€M
98.92
115.5
128.5
137.2
138.4
140.1
165.7
170.8
197.5
222.9
41.41
10.00%
9.87%
40
Revenue
€71.82M
2.56%
1.00×
Cost of revenue
€43.24M
2.65%
1.01×
Operating expenses
€8.177M
2.11%
0.96×
Property and equipment
17.75%