1.581
Revenue€M
1.267
1.313
1.361
1.418
1.452
1.495
1.512
1.548
1.569
1.620
1.702
2.21%
2.80%
68
12.85
Revenue growth%
21.13
19.52
19.28
22.11
24.09
25.47
27.43
24.46
21.55
21.28
2.01
24.46
21.83
7
14.76
Gross margin%
15.49
12.98
15.64
17.50
16.24
19.00
20.95
19.49
17.46
19.21
26.72
19.21
17.48
43
19.43
Operating margin%
15.89
18.17
18.75
16.52
13.77
11.15
9.06
7.94
10.32
12.81
14.06
10.32
13.29
57
5.01
Net margin%
5.51
4.84
6.77
4.96
2.76
3.88
1.22
0.83
3.76
2.63
8.38
2.63
3.82
68
7.462
P/E ratio (avg)x
30.14
30.52
33.52
34.83
39.41
36.92
35.43
35.78
33.54
35.97
26.19
35.78
35.13
50
22.28
EV/EBITx
16.51
17.55
16.48
16.93
14.80
15.09
15.92
14.74
13.50
11.68
13.38
14.74
15.50
29
23.50
FCF yield (avg)%
27.16
28.38
30.39
27.96
25.29
27.73
24.76
23.76
23.15
25.09
6.43
24.76
26.23
36
29.06
FCF margin%
14.18
11.28
9.96
9.03
7.75
6.76
3.97
4.08
6.58
6.05
8.81
6.05
7.25
84
1.192
FCF / Net incomex
3.443
3.465
3.756
3.998
4.687
5.168
5.543
6.473
7.144
8.415
1.577
6.473
4.928
64
8.60
ROIC%
16.13
13.23
11.79
9.34
10.06
9.39
7.77
9.54
10.79
7.82
5.55
9.39
9.80
88
7.58
Return on equity%
3.85
1.14
0.40
0.40
0.40
1.64
2.33
0.40
1.95
1.37
11.86
1.64
1.25
31
16.46
Return on assets%
27.14
25.71
22.86
21.72
20.26
20.24
17.87
16.96
18.02
18.21
13.15
18.02
20.25
12
0.07
EPS€
0.09
0.09
0.10
0.10
0.11
0.11
0.11
0.11
0.11
0.11
0.08
(0.82%)
1.71%
—
22.04
EPS growth%
2.57
1.22
2.95
0.40
0.40
0.40
3.00
0.40
0.40
0.86
9.06
0.40
0.63
64
0.09
Bookvalue per sh€
0.09
0.10
0.11
0.13
0.15
0.18
0.20
0.19
0.22
0.23
0.05
8.40%
11.08%
—
0.02
FCF per share€
0.08
0.09
0.10
0.11
0.11
0.11
0.12
0.12
0.14
0.13
0.02
2.48%
4.69%
—
0.02
Dividend per sh€
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.09
4.85%
5.95%
—
13.89
Div yield (avg)%
17.20
19.04
16.39
13.57
11.32
13.76
10.78
12.83
10.04
7.88
25.26
10.78
13.20
48
9.32
Payout ratio%
0.55
1.60
2.33
4.50
6.06
8.31
6.95
5.49
7.50
4.99
9.38
6.95
5.24
25
12.42
Shares (diluted)M
9.187
8.338
7.916
7.996
7.225
6.956
6.008
6.466
6.388
5.922
12.66
(3.90%)
(5.04%)
29
5.11
Buyback yield%
10.37
8.46
7.43
4.51
1.78
2.60
5.01
6.54
7.06
8.94
16.56
6.54
6.80
85
0.321
D/E ratiox
0.349
0.392
0.411
0.438
0.474
0.486
0.477
0.451
0.470
0.513
1.169
0.477
0.460
58
1.250
Enterprise value€M
0.733
0.811
0.803
0.826
0.908
1.022
1.209
1.454
1.724
1.944
1.474
16.44%
10.40%
79
1.054
LT debt€M
1.798
1.680
1.833
1.965
1.798
1.938
1.861
1.686
1.661
1.652
1.668
(1.68%)
(1.56%)
94
Revenue
€1.620M
2.80%
1.00×
Cost of revenue
€0.897M
2.90%
1.01×
Operating expenses
€0.389M
2.84%
1.00×
Property and equipment
15.50%
Cash and investments
14.87%