7.919
Revenue€M
13.17
13.64
13.90
14.14
14.30
14.51
14.73
14.70
14.68
15.36
8.607
1.44%
1.63%
32
11.52
Revenue growth%
27.07
24.91
26.36
29.18
26.46
26.88
26.52
27.29
27.91
27.57
27.76
27.29
26.97
94
23.87
Gross margin%
32.91
30.10
31.07
32.01
33.83
34.36
35.03
34.94
36.62
38.22
29.67
35.03
34.09
13
27.94
Operating margin%
7.70
10.36
11.51
12.70
10.90
13.25
12.41
11.09
11.61
10.90
15.90
11.61
11.30
14
29.28
Net margin%
20.85
18.57
18.86
19.88
19.45
22.34
20.51
19.34
19.01
16.06
25.56
19.34
19.40
60
32.30
P/E ratio (avg)x
29.93
31.33
33.27
33.46
30.40
32.28
35.10
36.78
35.46
32.41
37.29
35.10
32.84
19
10.05
EV/EBITx
45.57
44.74
46.53
51.67
49.68
56.08
54.56
57.12
65.61
68.56
30.35
57.12
53.11
17
7.72
FCF yield (avg)%
11.17
13.70
11.37
11.86
10.82
13.57
11.68
13.23
15.29
15.38
11.73
13.57
12.54
40
19.86
FCF margin%
17.60
15.20
13.40
12.59
9.87
7.44
8.64
11.64
8.76
10.92
22.46
8.76
11.28
21
1.332
FCF / Net incomex
0.407
0.403
0.461
0.449
0.525
0.527
0.496
0.486
0.484
0.494
1.432
0.494
0.485
54
13.13
ROIC%
26.28
23.47
26.46
23.87
23.29
23.73
22.12
20.37
19.33
19.23
9.77
20.37
23.38
49
7.05
Return on equity%
10.97
12.63
12.47
15.34
13.04
14.21
17.11
17.15
19.12
18.97
6.97
17.15
14.78
45
4.39
Return on assets%
5.80
6.67
6.52
6.24
4.30
3.60
3.63
2.51
2.45
1.73
27.37
2.51
3.96
29
0.30
EPS€
0.17
0.17
0.17
0.19
0.21
0.23
0.26
0.28
0.30
0.32
0.33
8.45%
7.77%
—
7.92
EPS growth%
22.51
25.21
25.88
26.37
28.92
28.98
26.73
29.43
30.28
32.00
25.42
29.43
27.83
39
0.21
Bookvalue per sh€
0.14
0.15
0.15
0.14
0.13
0.12
0.10
0.11
0.12
0.12
0.23
(1.34%)
(0.80%)
—
0.11
FCF per share€
0.13
0.13
0.14
0.14
0.15
0.15
0.14
0.15
0.15
0.15
0.29
1.21%
2.72%
—
0.12
Dividend per sh€
0.16
0.17
0.15
0.15
0.15
0.16
0.16
0.14
0.14
0.15
0.16
0.18%
(1.15%)
—
5.01
Div yield (avg)%
9.23
11.82
9.05
8.24
10.27
11.31
12.61
9.90
10.66
10.95
2.81
10.95
10.46
66
25.65
Payout ratio%
11.31
11.08
12.15
14.95
14.09
16.76
16.23
17.64
18.62
17.49
17.42
17.49
15.59
23
46.71
Shares (diluted)M
32.64
30.78
31.21
33.06
30.97
27.25
24.83
25.08
24.74
25.64
46.40
(3.71%)
(3.72%)
78
14.53
Buyback yield%
5.40
4.91
4.45
3.12
4.75
7.26
6.89
6.47
9.30
9.10
18.28
7.26
5.94
68
1.463
D/E ratiox
1.722
1.798
1.866
2.155
2.536
3.056
3.433
3.579
3.971
4.285
0.400
3.579
2.796
93
17.05
Enterprise value€M
11.73
10.89
10.53
10.55
9.757
9.328
9.459
8.636
8.133
8.367
17.55
(3.03%)
(3.28%)
91
14.97
LT debt€M
13.00
13.75
12.47
11.17
12.02
10.73
9.497
8.878
9.607
9.737
9.388
(4.12%)
(4.06%)
21
Revenue
€15.36M
1.63%
1.00×
Cost of revenue
€8.778M
1.91%
1.03×
Operating expenses
€2.652M
1.38%
0.98×
Property and equipment
13.66%
Spread over hurdle
33.66%