20.09
Revenue€M
31.99
34.14
37.30
39.10
41.76
45.75
49.88
52.18
55.18
59.41
22.45
7.31%
7.13%
38
10.53
Revenue growth%
14.38
16.15
17.56
15.01
14.39
12.81
13.02
11.46
8.77
10.28
8.18
11.46
13.70
72
7.30
Gross margin%
5.52
7.25
8.51
10.15
9.13
7.47
5.53
8.15
11.09
9.51
6.51
8.15
8.33
50
11.40
Operating margin%
15.72
14.91
15.52
13.90
10.99
11.59
11.02
10.01
8.15
8.42
19.00
10.01
11.31
87
17.59
Net margin%
10.37
9.47
6.91
5.65
4.08
4.06
3.57
4.19
6.25
5.68
22.68
4.19
5.67
46
32.30
P/E ratio (avg)x
5.874
5.335
4.765
5.123
5.232
4.648
4.233
4.437
4.056
3.820
13.54
4.233
4.707
64
28.06
EV/EBITx
23.47
21.22
19.65
17.06
15.78
16.38
14.56
14.12
12.62
12.25
12.55
14.12
16.08
83
8.90
FCF yield (avg)%
2.34
1.55
1.27
1.06
3.52
3.94
5.62
4.57
1.79
0.40
20.39
3.94
2.06
58
11.45
FCF margin%
22.66
19.71
21.40
21.24
19.72
20.65
22.60
20.81
21.76
19.18
19.25
20.81
21.02
52
0.392
FCF / Net incomex
2.495
2.512
2.450
2.620
2.989
3.156
3.275
3.207
3.695
4.297
0.720
3.275
3.072
94
9.58
ROIC%
24.36
25.01
26.21
26.66
26.19
25.57
26.80
25.45
22.82
22.18
10.64
25.45
25.51
29
4.60
Return on equity%
13.28
13.11
11.73
13.73
12.18
11.50
14.09
15.12
17.77
20.31
20.62
15.12
13.51
80
6.37
Return on assets%
24.66
22.40
23.16
25.90
23.74
22.70
22.65
23.72
21.60
22.81
28.86
22.70
22.99
62
0.64
EPS€
0.71
0.79
0.84
0.80
0.84
0.92
1.02
1.12
1.10
1.05
0.66
4.57%
5.42%
—
4.29
EPS growth%
31.68
29.43
27.51
26.50
27.07
26.34
23.64
23.15
25.40
26.99
12.13
25.40
26.75
79
0.31
Bookvalue per sh€
0.39
0.40
0.42
0.45
0.52
0.53
0.61
0.71
0.70
0.72
0.19
6.54%
5.85%
—
0.16
FCF per share€
0.51
0.50
0.57
0.52
0.47
0.53
0.58
0.55
0.55
0.58
0.45
4.49%
1.92%
—
0.66
Dividend per sh€
0.16
0.16
0.18
0.17
0.18
0.16
0.18
0.18
0.20
0.23
0.15
5.41%
3.39%
—
24.50
Div yield (avg)%
9.52
10.94
12.59
11.78
13.60
11.67
11.63
8.68
10.95
8.10
20.01
10.95
11.29
66
10.64
Payout ratio%
30.70
33.27
35.70
36.04
37.95
36.69
35.94
37.82
35.35
33.45
14.66
35.94
35.82
30
80.70
Shares (diluted)M
81.27
85.75
88.33
79.19
84.15
85.85
89.44
96.05
86.58
76.76
79.55
(1.82%)
(1.25%)
12
13.47
Buyback yield%
28.66
31.49
31.07
33.34
30.67
31.88
34.11
31.67
34.57
36.12
24.73
34.11
31.77
72
0.214
D/E ratiox
0.509
0.596
0.633
0.696
0.764
0.830
0.789
0.753
0.881
1.029
0.334
0.830
0.758
92
52.28
Enterprise value€M
50.04
50.43
48.28
49.83
46.59
48.97
44.71
47.99
49.53
49.53
36.37
1.23%
0.60%
52
3.577
LT debt€M
6.830
6.552
5.919
5.927
5.913
6.400
6.085
6.375
6.986
7.085
24.36
3.68%
0.86%
32
Revenue
€59.41M
7.13%
1.00×
Cost of revenue
€41.59M
7.13%
1.00×
Operating expenses
€11.35M
7.17%
1.00×
Cash and investments
20.36%
Property and equipment
13.16%
Spread over hurdle
72.30%