1.824
Revenue€M
5.768
5.708
5.677
5.753
5.781
5.801
5.866
5.800
5.845
5.769
2.023
(0.04%)
0.03%
49
20.06
Revenue growth%
4.07
1.76
3.18
1.14
2.85
0.40
0.40
1.36
3.48
1.14
7.48
1.14
1.56
46
4.15
Gross margin%
11.81
13.60
13.44
13.24
11.20
11.26
13.45
13.98
11.11
12.06
9.74
12.06
12.65
39
9.39
Operating margin%
26.49
28.59
30.74
28.63
26.59
25.53
22.59
21.79
21.14
20.78
4.74
21.79
26.01
17
16.15
Net margin%
8.65
6.82
7.67
6.62
5.40
8.25
10.90
8.86
11.81
13.69
4.62
10.90
8.45
74
17.10
P/E ratio (avg)x
4.748
4.486
4.076
4.315
4.052
4.160
3.570
3.353
3.498
3.048
32.50
3.498
4.064
94
36.17
EV/EBITx
33.83
37.32
36.74
37.34
41.38
47.42
47.70
57.33
66.03
72.92
13.71
57.33
44.40
88
10.18
FCF yield (avg)%
28.44
27.53
28.10
27.90
26.41
24.73
24.20
24.68
22.05
19.65
4.95
24.20
25.57
91
16.22
FCF margin%
0.83
3.08
3.88
4.60
4.46
7.37
8.13
5.85
4.46
4.74
10.37
5.85
4.53
84
1.499
FCF / Net incomex
0.154
0.161
0.186
0.181
0.178
0.200
0.226
0.243
0.233
0.218
0.329
0.226
0.193
7
13.73
ROIC%
9.74
7.10
4.18
3.96
5.75
4.14
3.61
6.22
6.79
8.40
18.93
6.22
5.99
75
5.18
Return on equity%
1.74
2.08
4.55
2.76
3.44
2.87
2.72
4.16
6.93
7.67
22.03
4.16
3.16
77
26.87
Return on assets%
24.64
24.90
27.08
26.70
24.21
24.42
24.05
23.31
21.61
19.46
27.18
23.31
24.31
73
0.21
EPS€
0.10
0.11
0.10
0.10
0.10
0.09
0.09
0.09
0.09
0.10
0.22
0.33%
(1.99%)
—
25.18
EPS growth%
6.72
6.68
7.93
7.48
6.90
8.88
8.39
8.90
10.48
7.93
6.43
8.88
7.93
35
0.12
Bookvalue per sh€
0.23
0.20
0.22
0.22
0.20
0.18
0.20
0.20
0.19
0.19
0.21
(1.25%)
(1.13%)
—
0.11
FCF per share€
0.19
0.20
0.23
0.21
0.22
0.20
0.23
0.23
0.21
0.23
0.06
0.73%
3.12%
—
0.31
Dividend per sh€
0.12
0.12
0.13
0.14
0.15
0.13
0.13
0.12
0.13
0.13
0.09
(2.94%)
0.75%
—
19.70
Div yield (avg)%
20.79
20.91
18.76
16.32
14.87
12.82
10.73
12.84
15.17
16.63
19.32
12.84
15.74
80
16.23
Payout ratio%
37.86
40.09
41.57
42.91
41.20
39.69
41.02
38.66
40.34
37.45
4.92
39.69
40.21
5
13.94
Shares (diluted)M
18.01
20.25
22.74
21.57
25.03
28.35
29.60
30.58
30.15
33.72
14.19
6.14%
7.00%
84
8.91
Buyback yield%
13.20
12.08
13.08
10.10
10.17
12.64
13.46
11.31
12.58
10.95
15.32
12.58
12.33
49
0.896
D/E ratiox
1.481
1.557
1.555
1.625
1.737
1.892
2.048
1.850
1.658
1.582
1.063
1.850
1.642
92
2.976
Enterprise value€M
6.363
6.207
7.503
7.884
8.078
8.026
9.342
9.677
9.752
11.57
1.148
7.45%
7.43%
16
1.074
LT debt€M
3.600
3.955
4.175
4.349
4.594
4.665
4.874
5.439
5.454
5.776
2.844
4.69%
4.00%
33
Revenue
€5.769M
0.03%
1.00×
Cost of revenue
€3.864M
0.17%
1.01×
Operating expenses
€0.825M
0.11%
1.01×
Property and equipment
16.47%
Cash and investments
16.14%