5.191
Revenue€M
14.19
14.60
15.14
15.48
16.50
17.56
18.18
19.18
19.61
20.63
5.457
4.57%
4.41%
85
2.86
Revenue growth%
24.90
27.79
24.87
27.72
24.88
23.42
20.77
21.26
23.65
25.73
25.88
23.42
24.87
55
20.12
Gross margin%
29.64
29.74
30.57
29.33
31.41
34.23
32.43
29.98
29.75
28.35
17.26
29.98
29.86
6
5.83
Operating margin%
27.51
29.46
30.94
32.12
33.71
33.73
32.03
30.33
28.34
27.47
14.35
30.33
30.64
40
10.09
Net margin%
15.00
15.17
12.47
12.25
10.65
13.01
13.93
11.24
11.67
14.45
28.53
13.01
12.74
32
12.53
P/E ratio (avg)x
60.34
58.92
58.15
59.24
70.81
70.57
75.27
77.26
85.09
95.50
6.829
77.26
70.69
8
10.29
EV/EBITx
21.62
19.59
18.73
17.03
17.50
14.83
15.78
16.26
16.51
14.77
32.65
15.78
16.77
70
10.25
FCF yield (avg)%
17.70
15.92
14.84
15.23
17.69
19.04
19.96
20.84
23.50
25.05
14.80
20.84
18.37
88
28.82
FCF margin%
26.46
28.81
31.47
33.49
32.29
32.05
31.43
32.69
34.48
32.62
22.34
32.62
32.17
43
1.327
FCF / Net incomex
1.333
1.521
1.622
1.805
1.751
1.906
2.003
2.235
2.487
2.611
1.564
2.235
1.855
91
26.83
ROIC%
7.79
8.96
10.52
10.46
11.15
10.92
12.23
14.21
14.13
15.86
26.57
14.13
11.03
12
21.74
Return on equity%
12.84
13.11
11.22
12.06
14.49
12.97
12.31
12.91
14.43
15.17
8.12
12.97
12.94
68
15.49
Return on assets%
1.60
4.56
5.30
7.57
10.42
11.19
12.53
14.78
11.92
14.52
17.00
12.53
10.80
39
0.31
EPS€
0.39
0.36
0.40
0.39
0.38
0.37
0.41
0.39
0.42
0.46
0.33
3.95%
2.50%
—
18.21
EPS growth%
10.79
12.81
11.88
9.32
11.32
8.64
7.77
6.60
8.08
7.14
10.89
7.77
8.98
26
0.14
Bookvalue per sh€
0.36
0.35
0.39
0.38
0.37
0.41
0.41
0.46
0.49
0.55
0.06
8.23%
4.32%
—
0.33
FCF per share€
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.10
0.09
0.09
0.26
2.46%
3.27%
—
0.05
Dividend per sh€
0.21
0.23
0.23
0.24
0.26
0.28
0.27
0.31
0.30
0.35
0.12
6.49%
5.18%
—
2.10
Div yield (avg)%
1.12
3.72
2.01
3.09
0.40
1.45
3.47
1.31
2.28
4.24
2.45
2.28
2.15
39
25.17
Payout ratio%
12.11
11.19
10.02
11.79
11.69
9.10
7.02
7.32
8.98
8.89
28.35
8.89
9.56
8
33.38
Shares (diluted)M
57.50
63.35
58.44
66.72
65.77
61.32
60.76
69.70
77.33
75.35
33.96
2.76%
3.19%
25
15.83
Buyback yield%
3.99
1.69
4.43
6.34
7.51
9.30
8.46
7.00
7.14
9.57
4.22
8.46
7.07
6
1.100
D/E ratiox
0.498
0.537
0.484
0.510
0.522
0.516
0.563
0.631
0.639
0.667
0.551
0.631
0.530
53
2.279
Enterprise value€M
13.25
12.75
12.23
11.56
12.12
11.94
12.98
11.83
12.55
13.89
15.55
2.76%
1.24%
51
11.38
LT debt€M
15.00
13.44
12.57
14.12
13.89
15.36
15.75
15.26
14.40
14.80
6.879
1.27%
(0.71%)
17
Revenue
€20.63M
4.41%
1.00×
Cost of revenue
€12.33M
4.67%
1.03×
Operating expenses
€4.443M
3.72%
0.94×
Property and equipment
16.51%