1.659
Revenue€M
2.237
2.349
2.500
2.576
2.761
2.871
2.998
3.227
3.381
3.588
1.714
5.38%
5.50%
12
23.61
Revenue growth%
11.80
9.14
7.50
10.18
11.82
9.92
12.09
12.47
10.84
8.86
6.75
10.84
10.51
57
8.16
Gross margin%
19.77
18.81
20.52
20.84
19.23
16.35
18.49
18.09
20.62
22.48
26.75
18.49
19.50
86
7.76
Operating margin%
9.35
8.87
11.62
11.28
10.76
10.50
8.00
10.90
9.09
10.05
25.78
10.05
10.27
82
7.70
Net margin%
29.96
28.32
30.92
30.62
29.79
28.91
29.23
28.60
29.10
29.75
13.20
29.10
29.49
52
9.044
P/E ratio (avg)x
13.60
12.83
13.81
13.77
15.09
13.62
13.55
13.99
12.22
13.40
34.68
13.55
13.61
17
33.00
EV/EBITx
7.240
7.621
8.705
8.736
8.512
7.879
8.760
9.263
9.872
9.309
30.28
9.263
8.720
60
8.57
FCF yield (avg)%
28.77
26.44
28.16
26.44
27.36
30.25
31.39
30.17
27.67
27.09
27.92
30.17
27.92
74
24.87
FCF margin%
17.47
18.24
17.25
20.12
22.93
21.63
23.34
26.33
26.65
26.47
28.03
26.33
22.28
76
0.792
FCF / Net incomex
1.044
1.119
1.224
1.391
1.427
1.583
1.686
1.938
2.087
2.036
0.331
1.938
1.505
86
14.85
ROIC%
7.80
8.72
7.52
5.42
3.98
6.26
3.35
5.12
5.45
4.72
3.61
5.12
5.43
92
10.20
Return on equity%
12.01
10.42
10.17
10.70
12.09
13.35
14.62
12.13
13.89
11.90
6.61
13.35
12.05
19
13.50
Return on assets%
12.51
10.90
10.20
12.68
14.21
16.12
15.66
17.54
15.81
17.44
15.45
16.12
14.93
51
0.09
EPS€
0.08
0.09
0.10
0.10
0.10
0.11
0.10
0.12
0.13
0.14
0.10
7.20%
5.50%
—
28.25
EPS growth%
5.40
3.39
4.09
4.45
2.90
2.42
4.81
3.53
6.45
7.55
2.89
4.81
4.27
74
0.04
Bookvalue per sh€
0.05
0.05
0.04
0.04
0.05
0.05
0.05
0.04
0.04
0.04
0.10
(3.04%)
(2.98%)
—
0.02
FCF per share€
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.74%
1.42%
—
0.09
Dividend per sh€
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.13
9.67%
7.20%
—
9.02
Div yield (avg)%
16.86
16.41
15.93
14.67
12.69
13.32
15.73
14.83
13.41
11.86
10.79
13.41
14.75
34
12.56
Payout ratio%
26.26
26.69
29.48
30.68
31.35
30.39
30.24
30.85
28.11
29.13
28.49
30.24
29.86
53
12.87
Shares (diluted)M
12.41
13.38
14.79
16.27
16.89
17.03
15.33
16.47
18.34
16.33
12.87
(0.68%)
2.69%
17
24.13
Buyback yield%
18.11
18.04
17.82
18.91
21.60
20.44
18.74
16.96
14.29
13.65
13.74
16.96
18.07
49
1.372
D/E ratiox
1.143
1.347
1.360
1.434
1.642
1.946
2.303
2.677
2.603
2.637
0.992
2.603
1.794
38
2.623
Enterprise value€M
1.696
1.612
1.659
1.581
1.493
1.487
1.514
1.380
1.449
1.408
0.473
(1.16%)
(2.34%)
64
0.577
LT debt€M
0.403
0.347
0.362
0.382
0.332
0.359
0.354
0.316
0.292
0.306
1.006
(1.60%)
(2.32%)
65
Revenue
€3.588M
5.50%
1.00×
Cost of revenue
€2.246M
5.37%
0.99×
Operating expenses
€0.800M
6.06%
1.05×
Property and equipment
15.66%
Spread over hurdle
23.16%