56.92
Revenue€M
60.27
62.00
62.41
63.62
65.10
65.45
65.68
68.01
70.26
59.44
65.87
2.00%
1.67%
24
2.33
Revenue growth%
32.82
32.67
32.86
31.01
29.27
31.48
29.08
30.50
33.33
12.48
12.09
30.50
31.24
19
14.30
Gross margin%
15.37
18.01
17.73
14.76
14.74
16.62
17.84
16.21
16.96
26.98
20.54
16.62
16.41
62
9.85
Operating margin%
20.59
19.32
21.98
23.33
25.79
28.61
31.06
30.29
31.01
20.85
25.96
30.29
24.56
19
13.92
Net margin%
14.75
12.41
12.33
13.14
13.54
13.30
14.94
15.95
15.64
18.64
19.13
14.94
14.15
51
22.92
P/E ratio (avg)x
35.29
32.79
34.84
32.27
35.49
33.71
33.70
31.37
33.23
14.17
8.604
33.70
33.47
54
35.91
EV/EBITx
48.15
52.43
59.08
66.99
78.98
83.37
88.44
92.23
99.82
30.02
22.93
88.44
72.99
24
18.66
FCF yield (avg)%
21.07
19.80
20.41
21.02
20.39
20.09
21.37
22.99
25.54
28.68
28.33
21.37
20.72
89
29.56
FCF margin%
6.80
7.40
7.60
4.91
3.06
4.36
2.06
0.40
0.40
13.97
27.20
2.06
4.64
46
0.549
FCF / Net incomex
2.624
2.886
3.466
4.143
4.762
5.119
5.915
6.858
7.661
1.427
0.466
5.915
4.453
51
27.42
ROIC%
16.24
16.24
19.16
16.59
17.04
17.43
20.07
19.48
20.69
24.20
6.78
19.48
17.23
31
22.84
Return on equity%
15.14
15.35
17.51
18.92
20.51
19.73
21.30
23.70
25.63
10.42
29.10
21.30
19.32
72
23.85
Return on assets%
18.95
19.11
17.64
19.91
22.76
23.65
21.24
21.98
24.10
21.33
5.63
22.76
20.58
81
0.06
EPS€
0.39
0.40
0.40
0.47
0.51
0.54
0.58
0.66
0.77
0.07
0.08
10.40%
9.27%
—
14.96
EPS growth%
11.31
11.90
8.96
11.63
13.66
13.70
11.14
8.63
7.68
2.32
12.10
11.14
11.22
42
0.03
Bookvalue per sh€
0.25
0.27
0.30
0.28
0.29
0.28
0.29
0.31
0.36
0.13
0.07
4.87%
4.92%
—
0.08
FCF per share€
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.03
0.03
0.14
0.16
0.42%
(0.56%)
—
0.04
Dividend per sh€
0.11
0.12
0.13
0.13
0.15
0.16
0.17
0.18
0.22
0.05
0.08
10.99%
9.24%
—
20.83
Div yield (avg)%
15.11
12.43
12.41
11.11
14.01
14.52
14.56
13.83
12.97
6.69
12.36
14.01
13.40
18
6.36
Payout ratio%
17.66
15.80
16.73
15.23
17.55
20.33
20.45
19.42
22.16
25.10
19.19
20.33
18.51
34
109.0
Shares (diluted)M
187.1
193.3
200.4
201.2
215.0
219.4
255.6
258.0
308.6
107.9
110.8
8.93%
6.84%
68
29.04
Buyback yield%
23.69
22.36
20.97
22.90
24.53
22.85
19.91
22.20
19.85
21.36
18.18
22.20
22.41
34
0.615
D/E ratiox
0.720
0.624
0.650
0.633
0.607
0.521
0.541
0.528
0.514
1.667
1.070
0.528
0.615
14
66.71
Enterprise value€M
69.84
66.43
74.19
74.19
67.52
75.78
76.83
72.63
78.43
37.66
14.11
1.12%
0.85%
15
40.55
LT debt€M
38.09
34.18
31.85
35.14
35.18
32.12
30.55
29.01
28.07
7.712
45.55
(4.39%)
(2.03%)
30
Revenue
€70.26M
1.67%
1.00×
Cost of revenue
€40.32M
1.97%
1.03×
Operating expenses
€6.889M
1.14%
0.95×
Property and equipment
20.03%