15.07
Revenue€M
13.87
14.33
14.83
15.33
15.51
16.08
16.40
16.97
17.23
17.33
16.26
2.24%
2.59%
82
20.89
Revenue growth%
10.25
10.22
7.48
10.10
12.83
10.22
8.10
11.04
14.01
11.13
25.55
11.04
10.23
49
21.79
Gross margin%
16.45
15.17
12.30
14.08
14.66
13.16
11.23
10.77
12.59
9.67
8.31
11.23
12.87
54
5.57
Operating margin%
24.49
22.97
23.26
25.01
26.03
26.71
26.60
25.66
23.68
22.09
16.05
25.66
24.75
17
12.41
Net margin%
24.68
25.59
25.44
23.28
25.53
25.24
23.25
24.38
26.89
24.32
10.89
24.38
24.96
53
13.57
P/E ratio (avg)x
15.25
18.01
18.73
20.29
22.80
23.96
23.27
25.93
26.13
25.41
34.66
25.41
23.04
57
33.93
EV/EBITx
28.63
31.16
31.84
35.18
38.84
35.31
39.83
37.10
34.75
31.72
8.471
35.31
34.97
27
20.38
FCF yield (avg)%
25.96
26.67
24.69
27.43
25.15
22.24
23.89
24.85
25.25
24.03
9.74
24.03
25.00
22
2.58
FCF margin%
27.82
28.90
31.32
30.01
27.59
29.61
29.60
28.91
26.57
25.53
13.71
28.91
28.90
65
0.140
FCF / Net incomex
0.900
0.909
0.912
1.009
1.083
1.223
1.236
1.329
1.469
1.693
0.760
1.329
1.153
21
23.37
ROIC%
17.17
16.88
17.84
16.07
14.63
14.96
13.30
13.15
12.94
14.05
19.90
13.30
14.79
52
21.53
Return on equity%
27.48
29.39
30.28
27.30
29.82
30.30
28.91
29.07
26.56
27.29
13.96
28.91
28.99
43
29.41
Return on assets%
12.53
10.73
10.06
11.08
13.50
14.80
12.05
10.24
10.20
12.28
21.21
12.05
11.56
87
0.42
EPS€
0.44
0.41
0.45
0.49
0.42
0.41
0.37
0.33
0.36
0.39
0.45
(1.74%)
(1.65%)
—
2.47
EPS growth%
22.00
24.24
24.95
27.95
25.68
24.51
25.85
26.19
28.90
28.98
22.33
26.19
25.77
20
0.33
Bookvalue per sh€
0.09
0.08
0.07
0.07
0.06
0.05
0.06
0.05
0.05
0.06
0.57
(0.88%)
(4.30%)
—
0.15
FCF per share€
0.64
0.74
0.88
0.91
1.09
1.25
1.22
1.33
1.44
1.54
0.57
7.27%
10.39%
—
0.38
Dividend per sh€
0.12
0.14
0.14
0.15
0.17
0.19
0.22
0.23
0.26
0.25
0.29
8.00%
6.52%
—
22.61
Div yield (avg)%
6.09
6.54
7.00
5.17
4.04
2.63
3.76
2.31
4.30
6.56
29.33
3.76
4.74
11
20.16
Payout ratio%
10.88
9.50
10.11
10.00
7.78
10.11
11.48
8.53
6.06
6.30
16.62
8.53
9.75
18
29.17
Shares (diluted)M
34.32
37.86
41.95
47.13
54.87
64.38
63.86
72.92
86.19
93.37
29.59
11.22%
11.06%
90
16.13
Buyback yield%
15.12
15.49
14.38
16.88
17.53
18.14
17.50
19.37
21.41
23.20
29.37
19.37
17.51
79
0.237
D/E ratiox
1.715
1.936
2.075
2.301
2.284
2.537
2.915
3.488
4.026
4.136
0.894
3.488
2.419
85
6.217
Enterprise value€M
8.199
9.078
9.626
10.28
10.65
11.66
11.56
10.82
11.73
12.08
10.93
2.57%
3.19%
74
13.63
LT debt€M
4.473
4.702
4.551
5.081
5.252
5.746
6.018
6.506
6.298
7.234
5.458
6.61%
6.03%
68
Revenue
€17.33M
2.59%
1.00×
Cost of revenue
€9.613M
2.61%
1.00×
Operating expenses
€3.904M
2.89%
1.03×
Property and equipment
15.51%
Spread over hurdle
24.31%