39.86
Revenue€M
86.77
90.95
98.11
105.8
114.2
119.2
127.3
134.7
141.7
43.32
42.86
6.03%
6.52%
41
12.05
Revenue growth%
27.70
27.61
27.58
29.92
30.14
30.11
27.36
27.28
26.61
11.95
4.08
27.36
27.59
61
18.98
Gross margin%
26.10
28.62
26.52
26.83
24.19
24.15
26.92
26.52
25.84
19.68
23.77
25.84
26.31
37
2.91
Operating margin%
18.25
18.37
16.72
17.36
17.25
15.90
13.96
12.20
12.49
3.24
6.57
13.96
16.98
78
11.26
Net margin%
17.34
18.11
20.21
20.04
17.79
17.12
15.26
17.34
15.84
17.73
22.07
17.12
17.56
25
29.61
P/E ratio (avg)x
23.03
22.32
22.59
25.12
24.31
23.93
23.87
25.11
26.47
20.89
33.73
24.31
24.12
12
20.25
EV/EBITx
40.97
43.67
42.19
47.68
53.29
51.73
58.72
62.06
69.74
20.11
22.52
58.72
49.71
57
2.73
FCF yield (avg)%
17.67
17.95
18.87
21.70
18.71
21.23
23.87
21.06
22.20
29.13
24.19
21.23
20.01
47
28.11
FCF margin%
27.02
24.04
26.67
25.69
25.00
22.78
25.54
28.47
30.45
25.70
11.28
25.54
25.61
48
1.007
FCF / Net incomex
1.408
1.294
1.147
1.114
1.081
1.160
1.063
0.946
0.833
0.740
1.447
1.063
1.131
18
6.41
ROIC%
14.81
15.32
16.25
15.18
16.58
17.94
16.86
18.87
19.94
11.26
2.75
17.94
16.42
65
11.44
Return on equity%
8.24
6.08
6.35
7.48
8.42
7.08
6.27
4.59
3.33
24.47
3.25
6.27
6.72
73
10.04
Return on assets%
12.01
13.07
13.61
13.60
15.62
15.86
15.91
17.45
17.82
18.07
8.19
15.91
14.62
36
0.22
EPS€
0.40
0.40
0.36
0.32
0.31
0.29
0.28
0.27
0.25
0.24
0.24
(4.44%)
(3.60%)
—
17.34
EPS growth%
33.97
34.34
33.89
34.50
37.28
36.42
38.30
40.69
39.34
22.19
28.08
38.30
36.08
28
0.59
Bookvalue per sh€
0.37
0.36
0.41
0.44
0.49
0.54
0.56
0.57
0.61
0.26
0.29
6.76%
6.30%
—
0.48
FCF per share€
0.50
0.55
0.56
0.56
0.65
0.67
0.74
0.77
0.83
0.12
0.21
8.17%
6.17%
—
0.55
Dividend per sh€
0.60
0.52
0.54
0.58
0.63
0.55
0.58
0.54
0.57
0.63
0.30
(0.45%)
0.78%
—
5.50
Div yield (avg)%
33.19
32.44
34.09
34.04
35.04
32.18
30.79
28.98
30.51
29.84
12.90
30.79
32.82
29
6.26
Payout ratio%
21.66
18.78
18.23
20.40
21.39
18.97
20.83
20.38
22.04
7.59
29.48
20.83
20.61
88
97.92
Shares (diluted)M
143.9
142.6
135.4
129.3
135.5
133.2
119.4
113.8
110.2
98.22
95.59
(3.14%)
(0.43%)
85
27.88
Buyback yield%
28.90
31.69
30.95
30.63
29.36
28.46
30.91
28.35
28.60
6.30
9.75
28.60
29.13
24
0.615
D/E ratiox
1.317
1.528
1.480
1.674
1.769
2.018
2.106
2.493
2.490
1.759
1.425
2.106
1.721
50
30.71
Enterprise value€M
31.85
30.64
32.81
36.03
41.03
45.84
51.39
48.98
47.99
108.6
74.42
5.90%
6.73%
37
87.33
LT debt€M
58.61
57.03
50.61
54.41
54.59
49.13
46.50
44.80
41.50
76.72
80.24
(5.27%)
(4.45%)
94
Revenue
€141.7M
6.52%
1.00×
Cost of revenue
€69.10M
7.03%
1.05×
Operating expenses
€23.87M
6.03%
0.96×
Property and equipment
20.09%
Goodwill & intangibles
17.94%
Cash and investments
15.37%