93.52
Revenue€M
94.57
101.6
105.5
112.6
119.1
127.6
132.3
138.3
144.4
153.2
96.16
5.17%
5.63%
12
17.10
Revenue growth%
20.47
19.90
17.67
17.18
14.45
17.23
17.39
20.09
18.22
16.21
12.73
17.39
17.53
76
28.78
Gross margin%
32.02
32.94
31.95
33.26
30.65
29.33
31.78
31.95
29.94
28.35
22.68
29.94
31.86
13
3.55
Operating margin%
0.48
2.59
0.40
1.57
3.38
0.41
0.40
0.40
1.61
2.48
27.84
0.41
1.02
52
18.00
Net margin%
23.24
26.13
27.31
26.31
24.87
26.54
25.21
24.56
22.24
22.19
19.67
24.56
25.04
22
23.58
P/E ratio (avg)x
16.87
18.03
16.82
16.14
16.11
15.13
15.94
17.70
19.54
19.77
37.77
17.70
16.85
47
32.71
EV/EBITx
19.22
19.58
19.65
21.31
22.23
22.69
22.03
25.50
27.95
30.07
7.599
25.50
22.13
65
17.21
FCF yield (avg)%
22.48
25.35
28.20
27.99
30.81
32.94
34.98
35.27
36.98
39.82
26.97
35.27
31.87
22
4.54
FCF margin%
14.95
16.05
14.19
14.00
16.20
18.48
16.74
15.81
17.70
19.73
25.54
17.70
16.13
40
1.721
FCF / Net incomex
1.334
1.232
1.402
1.492
1.670
1.661
1.561
1.735
1.794
1.910
0.119
1.735
1.611
50
20.70
ROIC%
34.47
32.74
29.78
28.67
30.37
27.77
25.91
28.58
28.27
25.74
20.67
27.77
28.63
52
26.37
Return on equity%
9.12
9.92
7.05
7.26
7.72
5.52
4.62
4.42
3.38
4.95
19.54
4.62
6.28
34
2.73
Return on assets%
1.42
0.40
0.40
0.40
0.40
0.68
0.40
2.75
0.40
2.73
7.03
0.68
0.40
18
0.69
EPS€
0.22
0.23
0.23
0.21
0.21
0.23
0.25
0.26
0.27
0.25
0.75
4.27%
1.13%
—
2.08
EPS growth%
20.62
22.30
22.41
25.38
27.33
27.65
25.10
26.74
29.65
29.01
28.92
27.65
26.06
64
0.42
Bookvalue per sh€
0.36
0.33
0.30
0.30
0.30
0.33
0.32
0.33
0.35
0.34
0.60
2.49%
(0.66%)
—
0.12
FCF per share€
0.26
0.28
0.24
0.23
0.22
0.25
0.25
0.26
0.28
0.26
0.27
2.77%
(1.00%)
—
0.46
Dividend per sh€
0.79
0.87
0.86
1.02
1.11
1.25
1.29
1.47
1.66
1.63
0.22
8.12%
7.89%
—
18.08
Div yield (avg)%
31.18
33.58
34.99
36.16
33.65
33.40
31.90
33.87
34.89
37.88
20.56
33.87
33.76
56
23.49
Payout ratio%
14.30
17.24
19.37
21.04
20.56
21.16
18.64
19.48
20.06
19.52
24.49
19.52
19.50
62
47.56
Shares (diluted)M
60.11
61.81
69.70
67.99
74.07
85.71
82.92
80.86
77.84
73.64
49.37
(0.12%)
2.83%
60
16.65
Buyback yield%
30.08
31.70
31.94
34.15
35.99
36.59
38.34
37.31
35.92
37.98
28.90
37.31
35.95
88
1.160
D/E ratiox
1.272
1.469
1.488
1.772
2.016
2.181
2.364
2.782
2.940
2.978
1.749
2.782
2.098
77
14.98
Enterprise value€M
109.4
110.1
99.25
97.04
105.7
107.2
111.7
112.0
122.0
115.8
150.8
1.83%
(0.46%)
95
67.91
LT debt€M
92.34
95.77
111.1
120.8
119.2
115.7
120.4
125.5
146.3
164.8
24.98
6.69%
5.46%
35
Revenue
€153.2M
5.63%
1.00×
Cost of revenue
€93.97M
5.42%
0.98×
Operating expenses
€33.78M
6.00%
1.04×
Cash and investments
16.21%
Property and equipment
15.07%