0.966
Revenue€M
2.754
2.791
2.783
2.747
2.772
2.773
2.765
2.809
2.787
2.771
1.044
—
(0.02%)
59
22.67
Revenue growth%
25.28
23.49
21.90
21.61
19.56
18.02
16.54
15.41
17.25
14.72
19.82
16.54
18.79
6
17.36
Gross margin%
7.81
6.23
4.08
4.33
7.05
8.22
10.96
11.10
12.37
9.74
24.16
10.96
8.02
12
28.56
Operating margin%
16.66
17.51
15.72
17.10
18.89
17.27
18.62
20.90
20.77
21.85
7.60
20.77
18.07
12
9.53
Net margin%
33.77
36.28
34.69
37.12
36.01
33.89
34.79
31.80
28.84
27.92
18.55
31.80
34.29
40
21.94
P/E ratio (avg)x
61.29
60.48
66.93
77.56
82.95
90.40
88.96
97.21
94.91
96.17
13.84
94.91
85.96
83
23.30
EV/EBITx
17.12
17.86
17.91
19.30
17.88
19.19
17.51
19.09
19.06
16.86
15.87
19.06
17.90
69
26.21
FCF yield (avg)%
3.79
1.77
1.14
2.31
2.30
0.40
2.06
4.44
5.01
5.62
4.88
4.44
2.30
70
7.62
FCF margin%
10.09
11.33
8.75
9.39
10.62
13.03
10.37
7.50
4.68
7.03
6.34
7.50
9.74
94
1.599
FCF / Net incomex
0.870
0.760
0.648
0.645
0.693
0.742
0.764
0.654
0.638
0.626
1.685
0.654
0.673
56
17.73
ROIC%
0.40
2.45
1.80
4.09
3.83
6.09
3.99
5.51
6.76
7.28
8.53
6.09
4.04
14
22.18
Return on equity%
11.85
8.98
10.87
8.52
10.00
11.32
8.52
11.46
9.03
11.96
14.32
11.32
10.43
92
21.19
Return on assets%
21.27
21.08
23.08
25.36
24.25
24.07
25.40
25.44
24.79
22.85
9.74
24.79
24.16
47
0.11
EPS€
0.07
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.12
(1.03%)
(4.90%)
—
15.66
EPS growth%
4.77
1.78
0.40
0.40
0.82
1.01
2.37
0.40
0.40
0.40
23.94
0.40
0.61
65
0.04
Bookvalue per sh€
0.11
0.12
0.14
0.14
0.14
0.15
0.18
0.19
0.23
0.26
0.14
12.97%
11.02%
—
0.18
FCF per share€
0.19
0.20
0.20
0.22
0.23
0.25
0.25
0.27
0.32
0.32
0.16
7.01%
5.80%
—
0.06
Dividend per sh€
0.20
0.20
0.20
0.21
0.20
0.21
0.25
0.26
0.31
0.31
0.10
9.16%
6.76%
—
8.62
Div yield (avg)%
32.83
34.48
35.40
35.41
36.86
35.91
35.78
35.25
37.26
36.21
25.93
35.91
35.59
19
3.49
Payout ratio%
31.27
33.68
34.59
37.40
39.75
36.93
35.08
37.62
38.66
40.72
25.71
37.62
37.16
61
6.213
Shares (diluted)M
9.812
10.43
10.72
12.13
13.89
14.15
16.35
19.17
18.73
19.61
5.951
7.15%
8.78%
19
12.13
Buyback yield%
19.31
21.46
19.57
20.21
18.01
20.45
21.48
22.27
20.04
18.24
28.90
20.45
20.13
58
1.541
D/E ratiox
0.224
0.233
0.220
0.250
0.276
0.307
0.294
0.332
0.375
0.346
1.089
0.332
0.285
43
1.701
Enterprise value€M
0.363
0.372
0.382
0.418
0.445
0.394
0.371
0.333
0.317
0.297
2.379
(7.75%)
(2.89%)
33
1.114
LT debt€M
0.499
0.539
0.605
0.608
0.653
0.597
0.635
0.659
0.632
0.665
1.504
0.36%
2.31%
64
Revenue
€2.771M
(0.02%)
1.00×
Cost of revenue
€1.932M
0.14%
1.02×
Operating expenses
€0.416M
(0.65%)
0.94×
Property and equipment
18.15%