1.201
Revenue€M
4.094
4.132
4.204
4.350
4.458
4.446
4.507
4.524
4.467
4.579
1.245
0.54%
1.43%
59
20.79
Revenue growth%
20.02
18.08
16.37
17.81
16.24
17.12
19.73
21.42
23.42
25.58
5.63
21.42
18.90
42
24.08
Gross margin%
22.12
21.02
22.18
20.37
19.64
19.70
18.83
18.51
19.41
20.39
8.35
19.41
20.04
24
26.66
Operating margin%
0.64
2.50
1.77
2.09
2.86
5.15
3.32
5.90
6.64
4.16
24.17
5.15
3.09
64
7.61
Net margin%
3.05
5.82
6.68
4.94
3.44
1.93
1.50
2.07
1.75
3.17
22.21
1.93
3.11
44
19.86
P/E ratio (avg)x
30.97
34.05
34.99
36.01
41.63
47.92
53.50
56.82
64.51
70.60
21.79
56.82
44.77
24
15.64
EV/EBITx
11.24
10.74
11.38
11.06
10.25
9.830
8.713
8.522
8.048
7.459
32.46
8.522
10.04
53
26.15
FCF yield (avg)%
22.36
20.87
18.42
21.12
20.11
17.50
14.58
13.91
12.15
9.89
6.55
13.91
17.96
39
14.65
FCF margin%
16.65
19.35
19.15
18.45
17.59
17.08
19.21
21.33
19.32
16.43
10.56
19.21
18.80
5
0.437
FCF / Net incomex
0.235
0.241
0.231
0.241
0.225
0.258
0.257
0.278
0.269
0.268
1.099
0.268
0.249
68
10.38
ROIC%
18.04
20.17
20.41
23.35
23.30
25.32
27.57
28.78
29.14
27.77
21.23
27.77
24.33
16
4.41
Return on equity%
15.93
17.90
19.11
18.01
20.54
21.82
24.21
21.63
20.84
22.21
15.15
21.82
20.69
32
24.59
Return on assets%
6.14
3.95
5.30
7.01
9.29
9.30
11.07
13.65
14.18
16.11
2.16
13.65
9.30
84
0.01
EPS€
0.01
0.01
0.01
—
—
—
—
—
—
—
0.01
(2.64%)
(7.04%)
—
15.37
EPS growth%
5.45
2.90
4.76
7.24
8.51
6.43
3.84
5.28
5.94
7.42
14.11
5.94
5.70
88
0.03
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
6.68%
7.30%
—
0.01
FCF per share€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
3.80%
0.77%
—
0.01
Dividend per sh€
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
8.05%
6.66%
—
15.95
Div yield (avg)%
5.70
4.72
6.19
3.98
6.19
4.45
4.23
4.60
7.49
4.62
12.70
4.60
4.67
74
13.09
Payout ratio%
10.51
9.80
8.25
9.32
8.73
8.25
9.97
8.06
10.39
8.25
20.49
8.25
9.02
91
62.82
Shares (diluted)M
49.12
44.16
44.10
46.88
45.72
47.30
45.81
41.31
42.94
45.14
66.43
(0.25%)
(2.05%)
24
2.32
Buyback yield%
14.66
14.75
16.57
15.01
17.39
14.71
17.19
17.91
19.54
20.46
16.01
17.91
16.88
86
1.137
D/E ratiox
2.639
2.967
3.326
3.410
3.557
3.510
4.019
4.290
5.109
5.422
0.800
4.290
3.533
32
1.840
Enterprise value€M
1.859
1.930
2.039
1.860
2.063
2.035
1.830
1.611
1.734
1.670
2.610
(4.14%)
(1.34%)
41
3.415
LT debt€M
3.014
3.129
3.356
3.319
3.201
3.347
3.466
3.400
3.072
2.989
0.230
(1.36%)
0.44%
30
Revenue
€4.579M
1.43%
1.00×
Cost of revenue
€2.807M
1.29%
0.99×
Operating expenses
€0.519M
1.52%
1.01×