5.770
Revenue€M
53.23
52.96
53.64
54.86
55.19
57.06
56.91
58.57
60.26
62.15
6.323
2.40%
1.54%
63
8.14
Revenue growth%
16.59
14.74
15.32
16.46
15.60
17.13
18.12
15.32
14.95
15.54
21.87
15.54
15.57
23
18.46
Gross margin%
29.01
28.46
28.67
26.06
25.83
25.82
27.59
29.23
32.18
32.96
6.73
29.23
28.57
68
23.10
Operating margin%
32.01
29.62
29.70
30.54
32.75
34.31
36.35
39.22
41.65
42.80
18.97
39.22
33.53
6
8.30
Net margin%
14.41
14.47
14.58
15.58
15.13
14.83
13.13
14.92
15.07
16.79
27.03
14.92
14.87
95
28.22
P/E ratio (avg)x
31.62
33.58
34.19
34.94
33.64
34.83
35.81
38.07
37.56
39.12
15.23
37.56
34.88
71
7.404
EV/EBITx
21.57
20.69
22.05
23.19
22.42
20.08
21.28
23.22
25.39
21.91
34.03
21.91
21.98
79
16.63
FCF yield (avg)%
0.49
0.75
3.54
4.49
3.35
4.18
6.35
5.55
6.50
4.93
8.84
5.55
4.33
35
9.49
FCF margin%
6.80
5.88
4.63
2.30
2.39
0.40
0.40
0.40
1.11
1.14
15.34
0.40
1.72
50
0.591
FCF / Net incomex
1.795
1.980
2.235
2.325
2.339
2.438
2.428
2.383
2.455
2.552
0.867
2.438
2.361
78
23.77
ROIC%
12.12
9.65
6.69
8.53
5.83
8.56
6.50
8.53
11.23
11.61
21.59
8.56
8.54
63
22.56
Return on equity%
18.74
18.74
20.65
17.73
20.02
17.27
20.01
17.43
14.59
17.04
10.91
17.27
18.24
34
29.38
Return on assets%
29.31
31.53
29.26
29.92
27.17
29.74
30.64
29.26
26.29
24.03
13.79
29.26
29.28
84
0.21
EPS€
0.08
0.09
0.08
0.08
0.08
0.07
0.08
0.09
0.10
0.09
0.22
2.87%
1.43%
—
19.64
EPS growth%
4.75
3.62
1.96
4.62
2.20
1.32
0.74
3.73
5.69
4.59
21.98
3.73
3.68
15
0.06
Bookvalue per sh€
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.10
(4.08%)
(2.58%)
—
0.20
FCF per share€
0.13
0.12
0.13
0.13
0.13
0.14
0.14
0.14
0.14
0.13
0.17
(0.30%)
(0.37%)
—
0.15
Dividend per sh€
0.07
0.07
0.07
0.06
0.07
0.06
0.07
0.07
0.07
0.07
0.18
0.16%
(1.13%)
—
3.11
Div yield (avg)%
29.60
32.57
31.49
29.91
32.44
31.04
31.90
31.32
29.92
28.61
18.24
31.04
31.18
52
6.53
Payout ratio%
18.27
19.45
17.29
14.52
16.29
17.93
18.39
16.77
15.00
16.58
28.99
16.77
17.03
68
124.3
Shares (diluted)M
196.5
189.8
197.1
235.8
232.8
254.9
278.9
278.2
266.7
280.2
122.1
3.78%
4.34%
12
11.22
Buyback yield%
16.12
13.88
13.01
13.42
11.19
11.53
12.23
12.68
11.73
13.67
7.69
12.23
12.85
60
0.916
D/E ratiox
0.416
0.460
0.500
0.515
0.498
0.439
0.463
0.464
0.512
0.487
0.845
0.464
0.475
46
13.40
Enterprise value€M
32.19
33.05
34.04
33.28
33.87
29.54
25.54
26.64
23.47
20.45
60.11
(9.60%)
(5.54%)
35
30.82
LT debt€M
24.36
22.38
22.40
23.26
23.95
23.07
22.90
24.59
26.55
24.67
10.58
0.59%
1.38%
7
Revenue
€62.15M
1.54%
1.00×
Cost of revenue
€34.40M
1.54%
1.00×
Operating expenses
€7.224M
1.59%
1.00×
Cash and investments
15.27%
Property and equipment
14.81%