1.557
Revenue€M
22.84
24.46
26.28
27.57
29.38
31.52
33.82
35.33
37.75
40.64
1.697
6.70%
6.69%
94
7.93
Revenue growth%
30.71
32.66
31.35
31.99
29.81
26.81
27.47
26.45
28.09
25.84
10.04
26.81
28.95
34
19.05
Gross margin%
27.59
30.01
27.45
28.29
30.12
28.53
30.40
32.28
31.64
33.42
16.65
31.64
30.06
74
7.17
Operating margin%
32.19
29.39
26.77
23.97
24.96
27.94
27.11
28.47
28.32
27.61
4.52
27.94
27.77
84
7.40
Net margin%
32.04
34.30
33.80
32.64
30.63
31.61
32.32
30.61
30.93
30.13
17.31
30.93
31.83
87
25.41
P/E ratio (avg)x
59.15
66.07
68.58
77.21
77.37
91.07
92.40
105.4
103.8
115.9
26.87
103.8
84.22
33
34.43
EV/EBITx
53.04
61.96
69.19
74.65
86.68
85.99
91.65
99.29
106.2
122.1
27.93
99.29
86.33
58
9.51
FCF yield (avg)%
13.06
14.54
11.71
12.69
9.94
10.87
7.95
7.21
9.25
11.26
11.13
9.25
11.06
29
5.28
FCF margin%
6.25
8.89
10.95
10.48
12.88
11.16
9.04
6.97
7.65
9.91
20.06
9.04
9.47
11
1.204
FCF / Net incomex
0.654
0.652
0.605
0.544
0.545
0.507
0.499
0.525
0.459
0.412
1.202
0.499
0.534
7
11.02
ROIC%
24.85
22.98
21.99
24.84
24.64
23.84
20.94
21.97
21.55
19.25
29.73
21.55
22.49
52
26.17
Return on equity%
13.35
12.80
15.22
13.08
15.89
17.92
20.27
18.52
18.78
16.75
23.99
18.52
16.32
75
10.25
Return on assets%
16.00
17.99
16.59
17.96
16.47
17.21
18.46
21.30
18.52
16.32
24.70
18.46
17.59
67
0.27
EPS€
0.19
0.18
0.22
0.22
0.21
0.22
0.25
0.23
0.26
0.25
0.28
3.61%
2.34%
—
28.92
EPS growth%
26.93
29.34
27.73
29.64
28.97
29.90
30.50
30.15
32.89
35.34
5.67
30.50
29.77
36
0.25
Bookvalue per sh€
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.08
0.08
0.07
0.29
(1.16%)
(0.03%)
—
0.44
FCF per share€
0.20
0.19
0.20
0.21
0.23
0.27
0.29
0.29
0.33
0.32
0.53
7.31%
6.50%
—
0.15
Dividend per sh€
0.21
0.25
0.26
0.29
0.32
0.31
0.31
0.29
0.31
0.32
0.49
(0.23%)
4.92%
—
24.60
Div yield (avg)%
21.93
22.59
19.81
18.89
17.24
17.63
15.16
17.39
15.97
13.50
9.06
15.97
17.51
85
23.37
Payout ratio%
11.91
9.47
10.27
8.49
5.52
4.51
7.32
8.34
10.06
8.31
10.23
8.31
8.41
43
21.50
Shares (diluted)M
18.92
18.52
20.13
20.72
21.69
19.84
19.92
22.41
20.18
22.14
21.14
0.41%
1.08%
35
4.62
Buyback yield%
13.92
16.00
13.02
12.88
14.31
13.54
11.27
8.60
7.85
5.58
5.35
8.60
12.95
79
1.410
D/E ratiox
1.545
1.503
1.411
1.325
1.221
1.130
1.208
1.334
1.281
1.273
0.533
1.273
1.303
85
3.368
Enterprise value€M
7.415
8.185
8.181
9.448
9.545
9.573
9.498
10.25
11.24
10.82
9.377
2.54%
3.46%
57
7.580
LT debt€M
22.28
21.35
19.17
17.60
17.76
18.48
16.40
15.75
17.35
16.03
25.59
(2.03%)
(3.02%)
58
Revenue
€40.64M
6.69%
1.00×
Cost of revenue
€21.08M
7.15%
1.04×
Operating expenses
€9.875M
6.26%
0.96×
Property and equipment
16.11%
Spread over hurdle
51.96%