37.41
Revenue€M
40.46
44.07
47.07
51.53
54.83
58.59
63.91
70.12
76.56
81.73
41.60
8.31%
7.99%
19
20.25
Revenue growth%
13.81
14.63
13.08
12.10
9.57
12.52
13.91
11.29
12.44
15.06
16.39
12.52
12.80
13
28.47
Gross margin%
27.45
26.53
24.53
21.73
23.46
25.20
25.00
25.60
26.18
27.86
24.16
25.60
25.40
49
24.98
Operating margin%
9.22
6.70
8.07
5.61
7.62
6.93
5.51
5.93
6.94
4.35
13.33
5.93
6.82
78
29.33
Net margin%
23.50
24.75
21.82
19.19
17.48
15.21
15.51
18.17
16.13
15.38
25.45
15.51
17.83
65
28.81
P/E ratio (avg)x
41.05
45.34
43.89
46.72
51.42
51.10
52.59
50.90
54.91
57.17
25.44
52.59
51.00
52
14.40
EV/EBITx
33.63
38.17
41.89
46.56
51.35
55.90
63.72
70.50
71.37
71.58
30.56
70.50
53.63
18
6.95
FCF yield (avg)%
29.97
31.76
34.56
34.62
35.73
38.21
35.45
36.79
35.53
32.98
11.58
35.53
35.04
10
24.47
FCF margin%
9.78
7.80
7.45
7.17
9.71
9.58
11.09
13.05
15.36
18.24
18.97
13.05
9.74
74
0.714
FCF / Net incomex
0.389
0.424
0.417
0.459
0.526
0.580
0.641
0.672
0.662
0.696
1.488
0.662
0.553
31
2.18
ROIC%
16.36
14.93
15.95
16.67
18.56
18.97
20.86
19.00
18.56
17.74
6.57
18.97
18.15
43
17.23
Return on equity%
15.15
14.25
13.83
11.67
13.54
12.87
11.59
14.03
16.62
16.25
6.75
14.03
13.93
44
8.45
Return on assets%
8.85
10.32
11.27
13.39
11.18
8.46
10.15
7.62
6.82
9.18
9.71
8.46
9.67
77
0.10
EPS€
0.07
0.08
0.07
0.06
0.07
0.06
0.06
0.06
0.06
0.05
0.11
(4.62%)
(4.45%)
—
14.01
EPS growth%
1.32
0.40
1.06
2.13
1.91
0.40
0.40
2.13
2.20
2.50
3.27
2.13
1.62
81
0.09
Bookvalue per sh€
0.11
0.10
0.10
0.11
0.11
0.10
0.09
0.09
0.10
0.10
0.03
(1.42%)
(1.21%)
—
0.15
FCF per share€
0.15
0.18
0.19
0.21
0.23
0.28
0.29
0.34
0.41
0.41
0.13
12.09%
11.08%
—
0.02
Dividend per sh€
0.07
0.08
0.09
0.09
0.09
0.10
0.09
0.10
0.11
0.12
0.16
4.90%
4.37%
—
12.94
Div yield (avg)%
0.40
0.40
0.40
1.14
0.40
0.40
2.61
0.40
0.40
0.40
3.00
0.40
0.40
13
26.07
Payout ratio%
11.87
13.42
13.05
15.01
17.59
19.17
20.02
21.56
22.77
22.16
27.32
21.56
18.38
57
339.2
Shares (diluted)M
362.8
345.5
359.3
385.7
429.1
407.9
449.5
493.2
505.2
466.2
351.2
1.67%
1.63%
14
26.36
Buyback yield%
13.41
10.51
12.69
11.75
11.83
11.71
12.87
10.40
9.80
9.14
3.65
10.40
11.73
81
0.919
D/E ratiox
0.935
0.821
0.787
0.773
0.744
0.662
0.677
0.738
0.736
0.804
1.764
0.736
0.759
74
45.30
Enterprise value€M
72.30
68.50
66.40
77.63
76.18
86.67
86.29
100.7
101.3
105.3
5.103
6.69%
4.02%
42
32.03
LT debt€M
26.20
29.32
30.87
32.98
33.81
34.81
35.65
39.01
39.92
40.54
93.30
3.69%
3.95%
76
Revenue
€81.73M
7.99%
1.00×
Cost of revenue
€43.86M
8.08%
1.01×
Operating expenses
€12.16M
7.85%
0.99×
Cash and investments
15.35%