14.77
Revenue€M
72.48
75.48
76.36
76.99
78.77
82.50
83.22
85.63
89.96
90.93
15.65
2.91%
2.70%
79
19.45
Revenue growth%
5.83
6.64
8.25
8.10
8.20
6.37
6.72
5.17
5.53
6.78
9.28
6.37
6.68
61
10.37
Gross margin%
11.62
10.31
10.47
12.52
11.05
13.44
12.01
13.04
13.72
16.19
25.23
13.44
12.26
48
2.62
Operating margin%
16.85
16.27
14.13
12.90
15.15
14.13
14.73
11.76
9.91
11.85
2.41
11.85
14.13
89
22.21
Net margin%
21.79
21.61
21.39
21.74
19.56
19.86
22.53
25.39
28.24
30.10
15.57
25.39
21.76
86
35.04
P/E ratio (avg)x
22.15
24.13
25.59
29.15
29.27
31.98
30.60
29.80
31.82
31.45
24.66
31.45
29.54
72
21.61
EV/EBITx
12.34
13.51
13.12
12.33
12.21
11.97
10.92
12.40
12.30
13.99
9.945
12.30
12.34
21
9.01
FCF yield (avg)%
8.44
6.51
5.64
8.48
7.85
9.97
12.87
11.38
11.50
12.45
17.34
11.50
9.22
15
24.19
FCF margin%
0.40
0.71
0.40
3.08
0.40
0.40
1.58
0.40
0.40
0.40
19.76
0.40
0.40
35
0.992
FCF / Net incomex
0.171
0.188
0.197
0.184
0.199
0.173
0.155
0.134
0.121
0.132
1.075
0.134
0.172
44
15.31
ROIC%
15.67
14.51
15.20
14.34
12.07
11.71
11.45
9.71
6.89
4.06
5.34
9.71
11.89
10
15.72
Return on equity%
17.65
16.56
14.67
12.26
11.90
11.92
14.52
12.66
10.65
8.45
20.66
11.92
12.46
23
5.72
Return on assets%
20.38
19.40
18.89
20.46
20.58
20.04
20.38
18.12
15.78
14.24
2.96
18.12
19.72
11
0.30
EPS€
0.43
0.46
0.42
0.39
0.37
0.35
0.36
0.35
0.37
0.36
0.31
(0.72%)
(1.57%)
—
4.07
EPS growth%
12.38
10.75
12.78
10.55
9.31
6.74
5.74
4.11
4.94
7.77
17.48
5.74
8.54
37
0.27
Bookvalue per sh€
0.18
0.17
0.19
0.18
0.17
0.18
0.19
0.18
0.21
0.19
0.15
2.60%
0.16%
—
0.24
FCF per share€
0.50
0.50
0.49
0.50
0.50
0.53
0.55
0.56
0.60
0.70
0.37
7.11%
3.78%
—
0.18
Dividend per sh€
0.29
0.30
0.36
0.40
0.46
0.55
0.61
0.61
0.69
0.74
0.25
9.84%
9.57%
—
10.68
Div yield (avg)%
8.66
10.05
11.61
10.46
12.01
14.34
16.62
15.49
16.39
15.53
12.78
15.53
13.17
6
23.87
Payout ratio%
33.12
31.82
29.28
28.25
31.03
33.42
35.21
36.40
36.00
34.25
20.33
35.21
33.27
31
145.0
Shares (diluted)M
124.4
124.5
138.6
150.3
165.5
180.3
199.8
209.1
219.9
215.3
140.7
5.40%
4.62%
12
21.11
Buyback yield%
24.43
24.46
23.62
26.07
25.90
27.27
28.27
29.44
26.60
29.36
4.36
28.27
26.34
23
0.843
D/E ratiox
0.488
0.542
0.531
0.536
0.548
0.520
0.569
0.624
0.564
0.628
0.990
0.569
0.545
72
59.24
Enterprise value€M
36.68
38.20
36.14
31.48
27.14
27.79
28.69
28.16
26.24
27.69
45.74
0.40%
(4.29%)
90
27.70
LT debt€M
12.52
11.55
11.54
9.834
10.45
9.147
9.254
9.027
8.581
7.800
24.22
(5.68%)
(4.01%)
85
Revenue
€90.93M
2.70%
1.00×
Cost of revenue
€43.16M
3.16%
1.05×
Operating expenses
€17.16M
2.25%
0.96×
Property and equipment
15.83%
Cash and investments
14.85%
Spread over hurdle
26.99%