65.94
Revenue€M
74.17
75.25
77.55
79.42
79.80
81.57
82.67
86.09
88.08
89.01
73.62
2.21%
1.84%
35
27.75
Revenue growth%
20.04
19.52
17.41
15.16
15.14
14.05
14.86
14.94
16.60
14.52
21.20
14.86
15.15
37
19.06
Gross margin%
14.39
12.55
10.72
12.59
10.76
10.62
11.80
10.55
9.82
12.17
22.90
10.62
11.28
10
8.00
Operating margin%
11.77
10.28
12.36
14.28
11.97
14.05
15.35
16.83
13.89
12.05
13.37
14.05
13.12
59
7.08
Net margin%
9.58
8.93
7.40
7.20
4.39
4.31
3.45
5.02
7.60
7.99
9.44
5.02
7.30
43
13.43
P/E ratio (avg)x
21.78
25.93
27.25
30.90
32.80
35.07
40.96
47.70
52.17
58.06
30.10
47.70
33.94
11
36.90
EV/EBITx
18.60
20.35
18.85
20.28
22.36
23.83
25.50
22.66
22.69
22.48
34.72
22.69
22.42
86
3.61
FCF yield (avg)%
23.70
26.39
26.66
24.35
23.66
22.35
20.98
23.70
26.65
26.49
11.30
23.70
24.03
81
18.64
FCF margin%
32.91
33.24
31.26
30.45
30.59
29.80
27.15
28.72
26.08
23.56
15.47
27.15
30.12
62
1.485
FCF / Net incomex
1.313
1.371
1.485
1.699
1.954
2.174
2.189
2.467
2.438
2.762
0.286
2.438
2.064
27
9.18
ROIC%
11.51
9.63
9.52
7.95
6.50
6.09
7.02
8.52
5.90
7.05
19.08
7.02
7.50
18
28.80
Return on equity%
1.27
1.86
1.40
3.78
2.32
0.98
0.40
1.77
3.53
1.35
26.39
1.35
1.58
76
3.32
Return on assets%
22.81
22.89
22.37
25.19
23.02
24.87
27.12
28.17
28.35
31.02
17.27
28.17
25.03
67
0.47
EPS€
0.35
0.40
0.40
0.40
0.47
0.52
0.59
0.64
0.75
0.84
0.52
12.54%
11.13%
—
14.47
EPS growth%
1.22
0.40
0.40
0.40
0.95
0.40
0.40
0.40
0.66
2.11
27.79
0.40
0.40
81
0.35
Bookvalue per sh€
0.22
0.27
0.28
0.33
0.37
0.38
0.46
0.48
0.56
0.58
0.36
8.98%
10.87%
—
0.30
FCF per share€
0.34
0.33
0.35
0.37
0.38
0.43
0.44
0.41
0.42
0.42
0.58
2.21%
2.06%
—
0.36
Dividend per sh€
0.28
0.26
0.26
0.23
0.21
0.21
0.24
0.24
0.24
0.24
0.19
2.80%
(1.55%)
—
15.15
Div yield (avg)%
10.13
9.60
7.43
5.09
2.78
3.52
1.32
2.11
2.89
3.85
4.98
2.89
3.68
25
25.68
Payout ratio%
29.96
27.70
29.97
32.39
32.23
30.78
29.69
32.65
30.12
28.04
19.38
30.12
30.05
76
64.30
Shares (diluted)M
103.3
119.5
117.5
119.5
136.2
146.5
167.8
172.2
169.7
161.0
63.44
3.41%
6.19%
64
5.18
Buyback yield%
2.99
0.97
0.40
3.30
1.26
1.71
0.40
0.40
3.27
4.11
3.68
1.71
1.49
59
0.808
D/E ratiox
0.760
0.862
0.785
0.799
0.798
0.745
0.799
0.910
0.961
1.056
0.511
0.910
0.799
11
34.43
Enterprise value€M
72.33
80.07
87.11
96.86
89.47
92.80
102.2
114.8
110.6
101.8
47.99
2.62%
4.24%
94
63.02
LT debt€M
133.0
147.0
142.3
158.8
167.5
181.0
182.3
189.4
182.6
192.3
72.39
2.81%
3.67%
51
Revenue
€89.01M
1.84%
1.00×
Cost of revenue
€43.19M
2.05%
1.02×
Operating expenses
€21.11M
1.44%
0.96×
Cash and investments
16.91%
Property and equipment
16.88%