11.52
Revenue€M
11.51
11.83
12.50
12.87
13.55
14.00
14.51
15.04
15.88
16.75
12.06
4.33%
4.18%
57
9.76
Revenue growth%
14.58
11.97
14.75
13.00
13.60
14.28
16.25
16.58
15.92
17.99
17.91
16.25
14.66
88
12.36
Gross margin%
16.26
15.23
13.38
13.16
15.76
14.64
16.82
14.50
15.47
16.25
8.32
15.47
15.35
13
20.17
Operating margin%
22.86
22.35
20.25
18.05
18.36
17.13
17.03
15.39
13.12
15.78
6.47
15.78
17.59
94
22.84
Net margin%
26.04
27.65
25.10
25.32
24.82
26.03
28.92
29.36
29.46
27.51
4.99
28.92
26.78
31
8.394
P/E ratio (avg)x
31.37
33.54
31.82
33.08
36.33
37.12
35.49
32.81
36.83
41.30
29.81
36.83
34.52
93
33.53
EV/EBITx
28.61
31.93
31.39
30.52
32.64
36.02
35.60
41.03
39.81
41.00
31.71
39.81
34.12
34
29.48
FCF yield (avg)%
10.15
12.74
10.10
10.49
11.78
11.44
10.06
9.31
11.45
11.29
13.03
11.29
10.89
56
27.10
FCF margin%
11.74
13.70
16.52
16.50
15.15
17.61
17.80
17.18
16.80
14.84
26.90
17.18
16.51
83
1.777
FCF / Net incomex
0.897
0.912
0.858
0.886
0.756
0.682
0.633
0.536
0.478
0.428
1.141
0.536
0.719
53
18.48
ROIC%
10.84
12.49
9.71
8.02
9.11
11.24
13.13
12.44
10.49
9.34
7.47
11.24
10.66
73
2.08
Return on equity%
18.34
15.66
16.26
15.66
15.77
13.99
12.44
11.92
14.44
16.89
20.33
13.99
15.66
73
13.48
Return on assets%
16.24
16.51
13.59
13.50
14.64
16.21
16.25
18.73
17.73
18.25
12.49
17.73
16.25
70
0.16
EPS€
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.18
1.59%
3.05%
—
12.02
EPS growth%
18.81
20.89
20.56
19.60
17.79
17.77
18.52
16.10
16.71
18.16
5.29
17.77
18.34
49
0.13
Bookvalue per sh€
0.16
0.16
0.14
0.14
0.14
0.13
0.13
0.13
0.13
0.13
0.13
(1.73%)
(1.51%)
—
0.05
FCF per share€
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.08
(0.37%)
(0.50%)
—
0.20
Dividend per sh€
0.12
0.13
0.12
0.11
0.10
0.10
0.11
0.10
0.10
0.09
0.04
(2.17%)
(2.88%)
—
7.31
Div yield (avg)%
3.21
5.16
5.79
3.40
3.14
1.98
0.40
1.37
0.40
3.14
12.47
1.37
3.14
94
22.46
Payout ratio%
17.37
19.12
17.65
17.58
16.90
15.25
15.35
16.84
15.02
16.33
29.15
15.35
16.87
92
46.91
Shares (diluted)M
54.65
54.46
56.19
53.91
57.10
57.84
58.24
56.79
50.25
45.35
47.85
(4.50%)
(1.51%)
7
16.22
Buyback yield%
1.00
1.25
0.66
0.40
2.33
3.86
6.47
4.24
2.83
5.16
8.95
4.24
2.58
71
1.011
D/E ratiox
0.133
0.113
0.099
0.084
0.085
0.090
0.084
0.090
0.095
0.088
0.909
0.090
0.090
73
13.88
Enterprise value€M
11.53
10.94
10.41
10.34
11.30
10.21
10.05
9.322
9.815
9.916
7.547
(2.58%)
(0.25%)
91
6.466
LT debt€M
9.439
8.846
9.467
9.535
8.912
8.979
9.018
8.166
7.392
7.946
15.27
(2.27%)
(1.48%)
58
Revenue
€16.75M
4.18%
1.00×
Cost of revenue
€10.22M
3.80%
0.96×
Operating expenses
€3.420M
4.79%
1.06×
Cash and investments
18.86%
Property and equipment
15.45%
Spread over hurdle
69.61%