9.093
Revenue€M
11.72
11.71
11.88
11.90
11.85
12.10
12.39
12.71
12.77
12.59
9.397
1.23%
0.77%
38
11.00
Revenue growth%
7.16
7.37
4.78
3.90
4.33
3.37
5.53
6.26
8.25
11.13
21.82
6.26
5.89
61
24.89
Gross margin%
30.93
28.64
26.83
28.27
28.08
25.16
22.39
22.38
23.74
26.43
23.19
23.74
26.63
23
19.98
Operating margin%
6.42
9.14
10.94
9.70
8.19
7.20
7.79
10.47
13.23
11.50
17.44
10.47
9.42
45
3.88
Net margin%
5.39
7.44
5.34
2.85
2.09
2.59
0.50
2.90
1.64
1.47
19.99
1.64
2.72
13
37.84
P/E ratio (avg)x
22.40
25.56
28.53
31.04
34.91
33.06
33.00
37.21
41.39
43.80
32.36
37.21
33.03
51
31.34
EV/EBITx
15.98
17.07
17.97
18.20
20.65
22.27
20.79
23.80
22.69
24.03
20.04
22.69
20.72
29
6.12
FCF yield (avg)%
9.57
8.35
5.72
4.95
2.25
0.40
1.21
1.79
0.40
2.48
16.93
1.21
2.37
55
29.84
FCF margin%
14.95
12.02
12.05
13.72
13.26
12.31
14.00
16.36
18.85
16.52
29.76
16.36
13.86
46
0.181
FCF / Net incomex
0.184
0.169
0.173
0.166
0.153
0.155
0.151
0.155
0.170
0.164
0.408
0.155
0.165
9
21.91
ROIC%
10.68
13.48
14.49
12.28
12.88
10.37
12.11
12.38
12.30
14.02
14.61
12.30
12.34
8
27.98
Return on equity%
11.53
8.94
7.35
8.60
11.23
11.94
9.64
10.66
8.99
7.96
25.44
9.64
9.32
93
9.44
Return on assets%
8.75
8.06
7.13
8.87
6.69
9.15
6.90
5.24
3.53
5.90
25.95
5.90
7.02
89
0.35
EPS€
0.35
0.38
0.39
0.44
0.44
0.46
0.53
0.61
0.65
0.74
0.36
11.20%
9.62%
—
28.14
EPS growth%
16.95
14.08
14.33
14.65
16.12
16.71
14.77
12.13
12.01
14.00
27.69
14.00
14.49
41
0.30
Bookvalue per sh€
0.20
0.22
0.24
0.24
0.26
0.25
0.27
0.26
0.25
0.27
0.10
0.79%
2.12%
—
0.21
FCF per share€
0.35
0.31
0.31
0.34
0.38
0.37
0.36
0.40
0.41
0.41
0.10
1.42%
2.30%
—
0.13
Dividend per sh€
0.35
0.32
0.32
0.30
0.30
0.33
0.35
0.37
0.38
0.35
0.36
3.22%
(0.70%)
—
18.45
Div yield (avg)%
10.94
11.15
12.41
10.67
8.85
6.50
4.21
2.47
5.42
5.88
6.90
5.42
7.68
34
19.21
Payout ratio%
22.29
23.39
23.71
23.76
25.29
27.58
25.58
23.24
21.18
21.47
7.52
23.24
23.55
32
12.78
Shares (diluted)M
19.81
19.84
21.22
23.84
26.16
24.46
25.04
26.34
29.90
27.84
12.27
1.26%
4.06%
77
3.27
Buyback yield%
33.20
34.89
35.83
35.11
34.23
32.14
30.10
28.08
28.38
29.95
17.91
29.95
32.67
84
1.163
D/E ratiox
0.836
0.831
0.873
0.967
0.859
0.901
0.992
0.932
0.822
0.896
0.809
0.901
0.885
94
6.465
Enterprise value€M
11.57
11.07
12.02
12.45
12.37
14.47
16.83
19.14
18.29
19.97
9.039
10.05%
5.76%
7
7.156
LT debt€M
11.24
13.38
15.80
15.70
15.54
18.54
21.39
22.39
27.15
28.38
8.870
12.81%
9.89%
94
Revenue
€12.59M
0.77%
1.00×
Cost of revenue
€8.815M
0.77%
1.00×
Operating expenses
€2.584M
1.41%
1.07×
Property and equipment
16.46%
Cash and investments
14.99%
Spread over hurdle
(1.35%)