10.53
Revenue€M
24.87
24.65
25.17
25.26
25.01
25.79
25.53
25.08
25.32
25.20
11.23
0.15%
0.08%
79
10.65
Revenue growth%
13.28
12.64
10.07
11.88
12.85
14.21
15.04
13.50
15.17
15.43
2.62
15.04
13.39
26
24.14
Gross margin%
5.28
7.88
9.68
10.95
11.83
12.27
13.42
10.98
12.71
15.63
11.87
12.71
11.40
45
27.28
Operating margin%
8.41
8.01
9.16
6.90
3.95
6.15
8.30
9.39
7.64
10.50
11.70
8.30
8.16
15
21.15
Net margin%
18.67
20.28
20.05
18.90
18.66
16.33
14.64
12.62
13.18
11.32
22.80
13.18
17.50
22
32.61
P/E ratio (avg)x
31.82
33.65
31.37
33.45
32.74
35.79
36.09
36.48
34.96
35.53
30.38
35.79
34.31
29
13.11
EV/EBITx
12.94
12.43
12.88
13.86
13.55
14.64
16.42
18.76
20.20
20.09
9.238
18.76
14.25
62
8.36
FCF yield (avg)%
27.78
30.11
33.08
30.59
29.46
29.07
26.46
26.79
25.65
27.32
26.05
26.79
28.42
60
16.95
FCF margin%
30.56
30.93
31.48
33.82
34.28
35.03
36.34
33.52
35.38
34.55
11.03
35.03
34.05
9
1.670
FCF / Net incomex
1.278
1.480
1.486
1.385
1.441
1.406
1.365
1.399
1.391
1.280
0.224
1.391
1.395
16
17.67
ROIC%
13.60
14.39
15.12
16.22
15.73
13.38
12.45
11.12
9.61
10.33
21.10
11.12
13.49
42
10.28
Return on equity%
24.19
27.18
24.91
25.24
24.32
22.10
24.20
25.62
26.72
27.91
27.58
25.62
25.08
59
6.91
Return on assets%
19.49
21.57
22.85
20.83
21.67
23.16
26.03
27.52
28.37
28.67
7.10
27.52
23.01
17
0.11
EPS€
0.24
0.26
0.26
0.24
0.25
0.26
0.24
0.26
0.27
0.26
0.12
0.97%
1.06%
—
8.43
EPS growth%
2.07
4.16
5.15
6.75
4.73
6.05
3.93
4.60
1.63
3.52
24.55
3.93
4.38
86
0.27
Bookvalue per sh€
0.12
0.12
0.10
0.10
0.12
0.11
0.12
0.13
0.15
0.16
0.04
6.68%
3.57%
—
0.10
FCF per share€
0.26
0.29
0.28
0.34
0.38
0.41
0.40
0.45
0.53
0.64
0.12
10.99%
11.50%
—
0.04
Dividend per sh€
0.22
0.21
0.20
0.21
0.24
0.28
0.28
0.30
0.32
0.31
0.06
5.21%
4.12%
—
14.49
Div yield (avg)%
11.12
13.27
13.20
15.25
13.61
11.45
11.51
8.86
11.27
8.59
16.08
11.27
11.48
63
7.85
Payout ratio%
18.47
16.90
18.32
16.11
18.98
19.96
17.31
14.48
14.00
16.47
24.73
16.47
17.11
72
41.45
Shares (diluted)M
30.99
34.40
32.06
33.61
32.58
33.43
30.78
32.08
35.68
39.33
40.25
3.84%
1.16%
33
12.13
Buyback yield%
23.88
25.53
27.67
29.86
28.20
26.98
29.67
28.06
27.93
29.85
11.45
28.06
27.99
82
0.103
D/E ratiox
1.911
2.188
2.405
2.929
3.050
3.247
3.751
3.762
4.287
4.339
0.452
3.762
3.149
64
16.04
Enterprise value€M
8.153
8.849
9.775
11.27
12.53
12.05
11.76
12.03
13.92
14.97
14.95
3.63%
7.17%
67
9.939
LT debt€M
13.81
14.88
13.49
13.02
12.28
13.76
14.58
13.34
14.78
16.83
14.54
6.52%
2.58%
6
Revenue
€25.20M
0.08%
1.00×
Cost of revenue
€16.05M
(0.01%)
0.99×
Operating expenses
€3.048M
1.00%
1.10×
Property and equipment
17.69%
Spread over hurdle
35.37%