5.858
Revenue€M
4.126
4.233
4.497
4.680
4.966
5.296
5.645
6.011
6.201
6.558
6.439
5.72%
5.15%
65
20.65
Revenue growth%
18.99
18.60
19.87
18.05
16.51
19.19
20.36
21.43
18.52
16.58
20.11
19.19
18.79
21
24.80
Gross margin%
20.25
20.24
21.60
20.67
18.82
20.36
22.65
24.03
25.39
27.03
16.25
24.03
21.14
79
4.86
Operating margin%
15.62
13.92
14.57
15.52
17.33
18.56
17.56
15.99
15.29
16.82
8.40
16.82
15.80
67
11.22
Net margin%
5.12
3.03
5.31
7.86
10.22
10.01
11.82
10.99
10.92
8.62
28.49
10.92
9.32
38
6.469
P/E ratio (avg)x
14.32
14.62
12.79
12.02
10.25
8.879
9.324
8.375
8.748
8.472
7.997
8.748
9.787
87
8.008
EV/EBITx
18.21
19.44
18.69
19.85
20.73
23.34
26.84
28.88
27.69
31.48
33.98
27.69
22.03
63
9.79
FCF yield (avg)%
19.50
17.97
19.14
17.41
19.71
21.06
22.97
21.36
19.98
17.29
29.43
21.06
19.61
34
23.12
FCF margin%
0.40
0.40
0.40
3.04
0.40
1.07
0.86
1.23
2.42
0.40
21.47
1.07
0.63
47
0.516
FCF / Net incomex
0.324
0.360
0.360
0.413
0.405
0.408
0.476
0.556
0.523
0.499
1.665
0.499
0.411
8
23.74
ROIC%
10.92
13.49
13.93
15.88
18.41
20.03
18.81
21.35
19.66
20.78
22.42
20.03
18.61
75
23.23
Return on equity%
10.82
9.01
11.01
10.01
10.70
8.19
6.95
7.22
8.80
9.56
17.21
8.19
9.28
65
18.57
Return on assets%
22.49
24.75
26.02
28.51
28.68
26.62
27.21
26.02
23.47
22.15
20.79
26.02
26.02
58
0.05
EPS€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.05
0.87%
1.87%
—
14.07
EPS growth%
29.69
31.15
31.01
32.94
31.61
31.12
28.26
29.05
30.81
29.56
13.68
29.56
30.91
84
0.02
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.05
(4.81%)
(3.39%)
—
0.02
FCF per share€
0.06
0.05
0.06
0.06
0.05
0.06
0.06
0.06
0.07
0.07
0.06
5.22%
2.68%
—
0.02
Dividend per sh€
0.02
0.03
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.02
10.05%
5.05%
—
3.32
Div yield (avg)%
13.66
16.62
19.56
17.33
18.00
15.03
14.79
17.24
17.21
15.56
5.92
15.56
16.91
49
24.33
Payout ratio%
11.94
10.83
13.03
15.26
12.72
12.06
9.55
8.74
10.34
7.41
28.22
9.55
11.38
5
122.1
Shares (diluted)M
194.0
193.3
193.3
231.1
250.0
281.8
287.8
325.3
382.5
394.5
118.2
9.55%
8.37%
38
27.01
Buyback yield%
14.42
17.12
18.98
21.49
21.43
23.35
26.28
26.01
23.77
22.17
23.21
23.77
21.83
85
1.716
D/E ratiox
1.924
2.150
2.189
2.486
2.605
2.590
2.700
3.156
3.750
4.461
0.859
3.156
2.597
95
7.124
Enterprise value€M
6.769
6.317
5.827
5.265
5.515
5.119
5.302
5.578
5.187
5.609
5.813
0.34%
(1.39%)
55
0.708
LT debt€M
5.416
5.482
6.196
6.326
7.015
7.797
7.688
8.101
8.835
9.667
0.418
6.62%
5.70%
71
Revenue
€6.558M
5.15%
1.00×
Cost of revenue
€3.154M
5.09%
0.99×
Operating expenses
€1.476M
5.29%
1.01×