8.504
Revenue€M
6.290
6.699
6.902
7.178
7.598
8.023
8.368
8.799
9.417
9.846
8.772
5.32%
4.84%
64
18.94
Revenue growth%
5.86
7.74
10.14
9.01
9.89
8.88
11.30
10.68
10.32
11.57
5.69
10.68
10.02
84
6.18
Gross margin%
12.52
11.97
10.26
11.39
8.87
6.22
9.05
8.91
7.46
5.79
26.11
7.46
8.98
24
12.78
Operating margin%
4.32
4.31
5.30
4.62
4.75
6.10
6.07
5.16
3.24
5.05
15.52
5.16
4.90
52
10.76
Net margin%
24.35
22.39
19.80
17.26
17.44
16.97
17.14
17.42
20.42
18.20
24.60
17.42
17.82
73
31.79
P/E ratio (avg)x
11.80
12.52
13.44
13.37
13.26
11.22
11.34
11.45
10.84
9.646
16.39
11.22
11.62
56
6.214
EV/EBITx
21.66
23.31
24.66
25.58
27.90
32.97
32.52
34.88
39.10
39.43
18.75
34.88
30.21
55
23.96
FCF yield (avg)%
12.33
11.09
8.45
5.80
6.02
5.48
4.70
5.44
4.06
5.37
25.75
5.37
5.64
37
9.27
FCF margin%
15.75
17.41
19.86
21.64
19.39
20.83
22.65
23.21
20.34
21.08
11.30
21.08
20.58
80
1.047
FCF / Net incomex
0.890
0.851
0.922
0.838
0.782
0.751
0.720
0.642
0.710
0.668
0.961
0.710
0.767
93
12.84
ROIC%
23.34
24.60
22.96
25.95
27.58
26.57
28.99
29.30
26.72
26.44
28.21
26.72
26.51
84
2.85
Return on equity%
17.97
15.22
17.35
19.80
20.74
23.53
21.45
21.98
23.26
25.35
13.34
23.26
21.10
49
8.60
Return on assets%
40.78
41.81
38.94
41.57
40.63
38.43
39.42
41.03
41.50
40.00
28.68
40.00
40.70
27
0.05
EPS€
0.21
0.22
0.22
0.23
0.20
0.21
0.22
0.19
0.18
0.16
0.05
(4.01%)
(4.29%)
—
13.25
EPS growth%
25.36
26.24
25.93
23.07
25.15
28.04
26.70
27.06
24.95
27.68
20.34
27.06
26.09
42
0.10
Bookvalue per sh€
0.34
0.37
0.37
0.40
0.43
0.48
0.50
0.52
0.58
0.65
0.15
8.65%
7.90%
—
0.31
FCF per share€
0.28
0.30
0.33
0.37
0.33
0.33
0.34
0.32
0.30
0.29
0.07
(2.95%)
0.87%
—
0.23
Dividend per sh€
0.10
0.11
0.12
0.12
0.12
0.14
0.16
0.18
0.18
0.20
0.20
11.23%
8.77%
—
22.74
Div yield (avg)%
5.28
6.42
8.37
8.44
9.06
9.01
7.44
10.27
7.29
9.26
20.45
9.01
8.40
68
25.17
Payout ratio%
12.59
12.15
11.46
9.51
7.78
9.74
12.40
12.40
12.44
10.81
11.87
12.40
11.80
36
6.697
Shares (diluted)M
6.030
5.931
5.883
5.680
5.852
5.501
5.699
6.156
5.261
5.571
6.776
(0.98%)
(0.89%)
64
2.05
Buyback yield%
14.41
14.76
15.62
12.99
14.97
16.12
15.33
18.17
17.24
15.49
18.40
16.12
15.41
77
0.980
D/E ratiox
1.361
1.343
1.334
1.282
1.215
1.071
1.144
1.184
1.235
1.116
1.754
1.144
1.225
25
3.511
Enterprise value€M
4.769
4.381
4.436
4.156
3.928
3.810
3.741
3.767
3.632
3.645
5.332
(1.48%)
(1.82%)
13
3.294
LT debt€M
0.547
0.564
0.606
0.613
0.561
0.490
0.527
0.463
0.401
0.425
3.195
(5.39%)
(2.78%)
49
Revenue
€9.846M
4.84%
1.00×
Cost of revenue
€6.422M
4.76%
0.99×
Operating expenses
€1.256M
5.48%
1.06×
Property and equipment
18.96%
Cash and investments
12.95%