1.013
Revenue€M
3.032
3.012
3.093
3.117
3.196
3.194
3.227
3.299
3.246
3.231
1.063
0.22%
0.57%
46
5.14
Revenue growth%
3.00
5.76
8.26
5.73
6.64
6.83
4.50
2.08
4.46
6.96
21.03
4.50
5.74
18
12.56
Gross margin%
5.69
6.96
8.49
8.59
9.59
7.53
5.71
4.92
3.21
2.21
11.78
4.92
6.33
37
14.85
Operating margin%
4.97
2.73
3.83
3.30
2.89
4.11
3.92
3.25
3.40
4.46
25.10
3.92
3.61
40
25.72
Net margin%
5.85
6.70
5.67
4.80
4.81
2.73
0.69
0.40
0.77
0.60
27.01
0.69
3.77
72
31.61
P/E ratio (avg)x
13.34
11.83
10.71
10.80
11.70
12.17
12.05
11.33
11.88
11.61
18.68
11.88
11.76
39
12.56
EV/EBITx
34.28
35.19
40.15
38.86
44.87
52.98
55.40
57.88
60.36
71.53
37.39
57.88
48.93
93
28.46
FCF yield (avg)%
15.32
12.89
14.31
15.09
12.95
14.52
11.68
8.70
6.67
4.08
16.47
8.70
12.92
67
2.13
FCF margin%
20.23
20.18
22.28
20.93
18.82
18.59
21.12
20.25
20.14
18.16
26.68
20.14
20.20
27
0.592
FCF / Net incomex
1.739
1.795
2.008
1.992
2.232
2.340
2.400
2.375
2.666
2.883
0.556
2.400
2.286
7
27.73
ROIC%
21.41
19.06
21.13
22.22
20.20
20.74
22.40
19.40
21.48
22.67
25.90
21.48
21.27
12
8.15
Return on equity%
25.63
24.05
25.58
24.48
21.54
19.20
16.51
16.42
18.88
18.05
24.92
18.05
20.37
46
21.35
Return on assets%
25.42
25.74
26.91
27.37
29.26
28.84
26.17
28.00
30.49
32.26
23.96
28.84
27.68
8
0.06
EPS€
0.07
0.06
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.06
(6.76%)
(5.25%)
—
10.74
EPS growth%
6.88
9.70
8.03
9.05
8.65
8.91
11.79
9.00
6.89
5.09
28.84
8.91
8.78
16
0.03
Bookvalue per sh€
0.05
0.06
0.07
0.07
0.08
0.10
0.11
0.12
0.13
0.14
0.08
11.71%
12.46%
—
0.02
FCF per share€
0.10
0.11
0.11
0.11
0.13
0.13
0.14
0.16
0.20
0.20
0.07
10.06%
7.87%
—
0.08
Dividend per sh€
0.04
0.04
0.05
0.06
0.07
0.08
0.09
0.09
0.09
0.11
0.07
10.27%
11.31%
—
25.51
Div yield (avg)%
14.44
16.71
15.87
18.39
18.38
20.34
19.21
22.10
23.96
24.14
3.15
22.10
18.80
58
3.35
Payout ratio%
23.47
21.49
24.18
23.84
24.89
24.47
24.88
22.34
23.20
22.97
29.06
23.20
23.66
69
23.40
Shares (diluted)M
32.24
33.90
37.53
45.27
44.69
44.92
47.21
52.73
52.54
54.78
24.01
4.16%
6.05%
38
26.34
Buyback yield%
3.72
1.47
1.35
0.85
0.40
0.40
0.40
2.31
3.29
3.49
25.76
2.31
1.41
30
0.101
D/E ratiox
0.888
0.791
0.715
0.671
0.663
0.702
0.641
0.684
0.602
0.652
1.111
0.652
0.678
36
2.499
Enterprise value€M
1.474
1.649
1.837
2.078
2.045
2.353
2.360
2.302
2.169
2.117
0.956
0.69%
3.43%
60
1.080
LT debt€M
2.564
2.684
2.879
3.074
3.738
3.704
3.762
4.075
4.820
5.048
0.970
6.19%
8.88%
69
Revenue
€3.231M
0.57%
1.00×
Cost of revenue
€2.024M
0.71%
1.01×
Operating expenses
€0.606M
0.51%
0.99×
Cash and investments
17.48%