1.446
Revenue€M
0.981
1.028
1.052
1.085
1.135
1.198
1.227
1.313
1.397
1.477
1.537
5.41%
4.84%
87
5.79
Revenue growth%
9.88
9.90
10.95
9.94
8.08
7.04
6.76
9.62
8.25
8.44
26.29
8.25
9.03
50
19.77
Gross margin%
16.38
13.75
13.47
11.50
8.81
11.09
9.00
7.54
5.97
4.23
10.65
7.54
10.05
36
29.26
Operating margin%
14.16
14.18
13.03
10.99
11.29
9.41
11.04
11.07
9.51
9.51
20.96
9.51
11.05
13
4.07
Net margin%
32.45
31.08
33.78
32.89
33.19
30.25
31.13
32.36
34.24
35.58
21.00
32.36
32.67
67
28.31
P/E ratio (avg)x
59.37
68.35
75.96
73.29
85.46
92.59
107.3
124.5
126.1
137.6
9.531
124.5
89.02
56
18.96
EV/EBITx
20.22
18.90
16.25
14.41
14.74
12.72
11.02
10.93
9.341
9.840
9.219
10.93
13.57
31
15.24
FCF yield (avg)%
9.74
9.79
7.33
4.38
3.19
3.99
6.09
5.37
3.90
6.35
18.78
5.37
5.73
60
7.10
FCF margin%
11.01
10.37
12.63
10.08
12.35
11.20
10.94
8.54
10.82
9.57
5.17
10.82
10.88
46
0.970
FCF / Net incomex
1.161
1.197
1.280
1.287
1.181
1.096
1.163
1.237
1.326
1.162
0.330
1.163
1.189
92
6.23
ROIC%
14.16
13.96
15.58
13.06
15.12
15.61
15.93
16.60
18.69
21.24
7.96
16.60
15.59
72
6.02
Return on equity%
15.66
17.83
15.57
15.88
16.86
14.45
13.13
12.51
11.48
11.70
6.63
12.51
15.01
15
28.32
Return on assets%
8.68
9.96
9.15
6.77
3.94
2.77
3.37
2.16
0.40
2.74
19.27
2.74
3.65
23
0.04
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(6.98%)
(4.21%)
—
4.63
EPS growth%
25.84
24.08
22.36
25.11
24.51
26.99
24.09
24.24
25.01
22.87
17.82
24.24
24.37
55
0.05
Bookvalue per sh€
0.11
0.10
0.11
0.10
0.09
0.08
0.08
0.07
0.08
0.07
0.03
(4.65%)
(2.77%)
—
0.05
FCF per share€
0.10
0.10
0.10
0.11
0.12
0.13
0.12
0.12
0.14
0.14
0.06
4.43%
3.96%
—
0.06
Dividend per sh€
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.08
0.09
0.08
0.08
1.77%
2.38%
—
19.95
Div yield (avg)%
29.52
30.53
32.50
35.04
37.65
40.32
42.91
43.55
46.48
49.04
29.29
43.55
38.98
89
29.74
Payout ratio%
4.04
3.99
6.59
7.54
7.87
9.19
8.17
10.17
10.15
12.14
14.24
10.15
8.02
61
15.50
Shares (diluted)M
22.36
21.47
23.99
25.30
26.45
31.17
35.49
39.25
41.90
48.15
15.98
12.73%
8.43%
78
29.45
Buyback yield%
18.91
20.77
22.28
23.75
21.49
22.62
20.91
18.33
16.12
15.28
15.51
18.33
20.84
84
1.520
D/E ratiox
1.169
1.074
1.071
0.976
0.857
0.885
0.879
0.880
0.812
0.895
1.181
0.880
0.890
62
1.850
Enterprise value€M
1.775
1.671
1.809
1.830
1.872
2.061
2.313
2.614
2.752
2.901
0.906
9.15%
5.80%
58
1.168
LT debt€M
2.048
2.124
2.277
2.214
2.504
2.960
3.068
3.464
3.655
4.318
1.420
11.51%
7.68%
86
Revenue
€1.477M
4.84%
1.00×
Cost of revenue
€0.654M
4.78%
0.99×
Operating expenses
€0.355M
5.14%
1.03×
Cash and investments
16.69%
Property and equipment
15.01%