20.15
Revenue€M
42.81
43.91
44.51
44.91
45.50
47.17
48.42
48.08
49.94
51.62
21.10
2.56%
1.84%
27
16.11
Revenue growth%
27.04
25.02
27.13
25.96
27.66
29.16
31.08
31.27
29.90
32.15
20.26
31.08
28.41
23
29.71
Gross margin%
0.40
0.40
0.58
0.40
0.40
0.55
0.61
0.40
0.40
0.40
23.44
0.40
0.40
65
19.66
Operating margin%
0.40
2.80
4.96
2.02
3.07
0.91
3.71
4.48
4.18
3.58
20.21
3.71
3.32
85
26.15
Net margin%
19.73
20.69
22.26
21.85
21.89
22.84
20.45
18.03
18.61
16.76
13.13
18.61
20.57
26
27.13
P/E ratio (avg)x
9.463
10.91
10.86
11.65
12.86
15.02
16.06
16.30
18.79
20.63
11.08
16.30
13.94
53
24.83
EV/EBITx
33.08
38.11
43.77
42.22
39.82
40.61
46.41
44.38
48.26
50.85
34.06
46.41
42.99
24
29.69
FCF yield (avg)%
0.40
1.31
0.40
2.68
4.56
2.68
2.43
0.40
1.41
0.40
20.91
1.41
1.36
20
12.65
FCF margin%
20.90
22.20
25.16
26.33
27.88
28.65
29.79
30.68
31.88
30.42
25.53
30.42
28.26
28
1.266
FCF / Net incomex
1.873
2.170
2.296
2.365
2.738
2.969
2.757
2.767
2.857
3.066
0.995
2.857
2.747
72
25.89
ROIC%
2.69
3.07
4.69
3.19
6.04
7.71
4.90
6.67
7.18
6.58
6.01
6.67
5.47
43
28.49
Return on equity%
28.62
30.95
33.30
30.42
33.00
33.68
35.98
33.98
35.67
37.92
22.11
35.67
33.49
18
18.75
Return on assets%
17.70
19.44
22.25
23.71
25.31
22.57
25.11
23.67
24.51
22.30
6.75
23.67
23.12
20
0.75
EPS€
1.47
1.32
1.42
1.54
1.39
1.21
1.28
1.22
1.11
1.16
0.80
(3.66%)
(2.95%)
—
18.69
EPS growth%
0.40
0.45
1.73
1.70
2.93
3.41
6.20
3.85
1.17
0.80
22.95
3.41
1.72
32
1.83
Bookvalue per sh€
3.60
3.54
3.83
4.35
4.87
5.63
5.79
6.52
7.24
7.39
1.26
8.70%
8.68%
—
2.94
FCF per share€
1.38
1.39
1.28
1.42
1.57
1.46
1.61
1.45
1.43
1.32
2.53
(3.42%)
0.20%
—
2.79
Dividend per sh€
2.41
2.31
2.44
2.65
2.83
2.88
3.12
3.31
3.51
3.03
1.83
1.37%
2.37%
—
6.86
Div yield (avg)%
16.53
19.33
17.86
20.34
18.86
16.27
14.38
14.33
11.81
13.78
23.00
14.33
16.40
24
25.89
Payout ratio%
3.27
3.66
2.00
1.65
0.40
0.40
0.97
0.40
3.09
5.33
19.94
0.97
1.82
80
13.50
Shares (diluted)M
11.79
11.65
10.17
10.08
10.65
10.70
9.437
9.130
7.955
8.538
13.25
(4.32%)
(2.63%)
84
27.68
Buyback yield%
12.05
14.84
16.58
15.32
16.39
17.76
18.27
17.71
18.76
18.62
25.36
18.27
17.14
26
0.456
D/E ratiox
0.492
0.456
0.464
0.450
0.496
0.473
0.431
0.462
0.506
0.464
0.471
0.464
0.464
74
17.15
Enterprise value€M
38.54
41.03
41.20
46.74
42.61
42.75
39.05
42.26
48.05
45.82
35.19
1.46%
0.77%
32
12.88
LT debt€M
13.77
13.72
14.90
15.51
14.19
13.01
11.96
12.50
13.56
12.79
29.21
(2.05%)
(1.19%)
69
Revenue
€51.62M
1.84%
1.00×
Cost of revenue
€33.96M
1.89%
1.00×
Operating expenses
€10.91M
2.14%
1.03×
Property and equipment
24.05%
Cash and investments
14.35%
Spread over hurdle
16.10%