18.02
Revenue€M
25.88
25.66
25.43
26.04
26.73
26.52
26.48
26.23
26.36
26.68
19.79
(0.04%)
0.21%
40
6.17
Revenue growth%
2.85
4.76
5.14
2.80
3.89
1.87
0.40
1.88
0.86
0.40
2.63
0.86
2.34
29
27.40
Gross margin%
27.55
29.64
29.88
32.61
33.74
33.51
31.06
30.08
30.41
28.40
6.18
30.41
30.25
88
25.73
Operating margin%
19.59
18.53
19.45
18.66
17.49
18.98
17.01
18.05
20.18
20.31
3.02
18.98
18.82
65
27.63
Net margin%
16.79
18.19
15.72
13.38
10.87
8.19
9.78
12.28
9.89
7.37
28.45
9.78
11.58
70
30.60
P/E ratio (avg)x
32.16
28.84
25.73
27.00
26.02
26.11
28.64
29.49
26.32
27.95
12.09
27.95
27.47
59
37.22
EV/EBITx
36.53
41.32
43.93
43.34
49.15
57.11
62.73
68.02
76.68
83.68
14.89
68.02
53.13
44
27.65
FCF yield (avg)%
28.32
27.64
26.92
25.62
28.57
31.25
30.18
31.13
31.26
28.94
4.02
31.13
28.75
64
3.86
FCF margin%
27.52
29.24
30.74
33.48
35.60
33.50
30.68
29.07
28.40
29.25
10.15
29.25
29.97
33
0.666
FCF / Net incomex
1.135
1.173
1.117
1.183
1.179
1.149
1.167
1.172
1.082
1.063
1.797
1.149
1.158
46
16.16
ROIC%
7.83
10.70
12.88
12.95
14.50
16.01
16.87
14.14
15.23
17.20
21.47
16.01
14.32
42
5.80
Return on equity%
24.27
24.50
26.49
28.01
26.32
24.07
23.53
22.49
19.55
17.97
11.04
22.49
24.17
78
3.17
Return on assets%
31.39
30.30
29.27
31.78
29.11
30.80
31.78
29.69
29.51
30.33
18.86
30.33
30.32
22
0.03
EPS€
0.16
0.17
0.15
0.13
0.12
0.12
0.11
0.11
0.11
0.12
0.03
(1.32%)
(2.82%)
—
14.96
EPS growth%
6.72
7.74
4.89
3.49
0.73
2.84
2.11
2.99
4.33
3.04
12.59
2.99
3.27
75
0.09
Bookvalue per sh€
0.10
0.10
0.11
0.11
0.12
0.11
0.12
0.11
0.11
0.10
0.11
(2.51%)
1.32%
—
0.05
FCF per share€
0.06
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.19
1.85%
1.40%
—
0.04
Dividend per sh€
0.07
0.08
0.08
0.09
0.09
0.10
0.11
0.13
0.15
0.16
0.07
12.50%
10.15%
—
27.93
Div yield (avg)%
26.04
25.00
26.27
29.09
31.48
29.66
29.38
32.03
33.22
33.33
29.86
32.03
29.52
43
26.34
Payout ratio%
34.81
36.99
35.43
34.04
33.06
33.97
35.46
38.02
38.22
36.07
28.65
36.07
35.44
77
76.79
Shares (diluted)M
64.58
56.68
54.03
56.58
49.19
42.68
45.04
40.44
36.04
38.98
75.79
(4.54%)
(5.03%)
56
7.91
Buyback yield%
16.12
18.13
18.08
17.10
15.74
15.56
17.79
20.69
22.09
20.78
9.41
20.69
17.94
48
1.538
D/E ratiox
1.627
1.780
1.720
1.957
2.172
2.213
2.359
2.731
2.593
2.629
0.731
2.593
2.192
51
16.60
Enterprise value€M
17.13
19.21
21.13
21.16
22.15
22.58
21.08
20.46
19.80
19.65
24.55
(2.37%)
1.43%
54
1.868
LT debt€M
30.78
28.82
28.09
26.16
24.35
25.04
23.93
23.40
24.17
26.85
24.65
1.98%
(1.98%)
66
Revenue
€26.68M
0.21%
1.00×
Cost of revenue
€18.67M
0.21%
1.00×
Operating expenses
€3.551M
1.47%
1.13×
Property and equipment
18.46%
Goodwill & intangibles
16.86%
Cash and investments
16.69%
Spread over hurdle
12.52%