27.82
Revenue€M
29.75
32.07
34.86
37.86
40.59
42.84
46.44
50.15
54.96
58.84
31.10
7.71%
8.03%
46
17.26
Revenue growth%
6.69
4.16
1.56
3.25
5.95
8.90
5.98
5.36
6.32
7.97
20.06
6.32
5.96
10
11.62
Gross margin%
7.25
10.13
7.76
6.15
8.31
11.29
11.54
11.64
14.25
11.45
7.56
11.54
10.71
15
22.09
Operating margin%
7.84
5.46
2.89
0.77
3.43
4.51
6.72
6.80
7.52
9.82
20.68
6.80
6.09
87
18.09
Net margin%
0.40
0.40
0.40
0.40
2.57
0.40
2.27
0.40
0.95
3.30
13.66
0.95
0.40
60
35.42
P/E ratio (avg)x
29.83
28.18
26.27
25.62
23.26
25.97
26.75
27.70
27.41
24.99
14.95
26.75
26.51
95
9.199
EV/EBITx
31.76
32.86
35.92
33.45
31.34
28.34
31.18
31.93
32.10
35.73
35.70
31.93
32.02
18
26.17
FCF yield (avg)%
10.14
10.24
10.45
7.49
6.45
8.78
9.87
9.26
7.30
4.62
7.26
8.78
9.02
69
20.33
FCF margin%
17.58
19.12
17.10
15.38
14.49
11.98
12.86
15.38
16.05
18.74
26.06
15.38
15.72
21
1.228
FCF / Net incomex
1.128
1.255
1.425
1.410
1.384
1.352
1.266
1.189
1.122
1.050
0.664
1.189
1.261
74
24.67
ROIC%
13.28
15.41
13.87
14.43
16.11
13.70
13.24
13.58
16.32
14.69
24.53
13.70
14.15
18
13.55
Return on equity%
17.21
17.72
14.76
14.69
13.48
11.94
14.67
12.07
9.32
10.74
5.53
11.94
14.07
93
19.14
Return on assets%
7.09
9.60
11.97
12.28
9.41
10.17
8.43
6.57
6.85
9.79
19.04
8.43
9.51
55
1.20
EPS€
2.07
2.03
2.27
2.65
2.85
2.96
3.01
3.51
4.03
4.80
1.26
10.99%
9.31%
—
21.64
EPS growth%
3.71
6.42
6.83
6.58
4.50
1.70
1.15
2.38
0.40
2.25
23.27
1.70
3.04
57
0.60
Bookvalue per sh€
0.54
0.60
0.62
0.69
0.76
0.71
0.72
0.74
0.70
0.70
0.50
(1.54%)
3.43%
—
1.25
FCF per share€
1.17
1.34
1.53
1.65
1.88
2.17
2.30
2.73
3.16
3.15
1.22
10.82%
10.78%
—
1.60
Dividend per sh€
0.55
0.49
0.47
0.43
0.37
0.40
0.39
0.37
0.34
0.32
1.04
(3.05%)
(5.48%)
—
21.60
Div yield (avg)%
14.54
15.95
15.04
16.42
15.65
16.96
16.59
18.94
18.48
19.25
29.33
18.48
16.50
51
19.67
Payout ratio%
17.54
15.53
14.51
15.38
15.66
13.63
16.15
15.18
14.92
17.65
8.55
15.18
15.46
22
8.918
Shares (diluted)M
13.03
15.22
16.38
18.16
18.96
18.43
19.76
21.40
24.83
29.01
8.936
8.88%
10.12%
92
27.59
Buyback yield%
1.17
0.63
2.19
4.37
1.49
4.00
3.80
2.87
3.54
1.11
21.44
3.54
2.53
84
0.980
D/E ratiox
0.612
0.624
0.703
0.831
0.901
1.033
1.056
1.062
1.101
1.164
0.754
1.062
0.967
47
50.04
Enterprise value€M
67.48
66.57
68.14
76.20
80.70
80.58
82.99
82.99
93.52
106.7
35.24
5.74%
5.52%
42
8.961
LT debt€M
22.04
25.54
29.41
29.51
30.98
34.23
34.35
32.69
37.76
35.92
52.99
3.00%
4.37%
81
Revenue
€58.84M
8.03%
1.00×
Cost of revenue
€28.10M
8.09%
1.01×
Operating expenses
€10.89M
8.16%
1.01×
Property and equipment
19.68%
Goodwill & intangibles
19.68%
Cash and investments
13.76%
Spread over hurdle
18.20%