2.203
Revenue€M
2.470
2.479
2.534
2.516
2.540
2.513
2.570
2.589
2.564
2.604
2.336
0.50%
0.60%
93
24.88
Revenue growth%
22.67
24.71
25.17
26.88
24.29
25.29
27.37
30.29
32.33
30.19
2.52
30.19
26.08
77
6.89
Gross margin%
6.96
5.75
4.06
4.35
2.43
3.24
0.40
1.22
0.40
2.32
17.92
1.22
2.83
39
9.97
Operating margin%
19.98
17.61
15.41
15.15
17.54
18.33
20.38
19.98
18.33
16.38
17.03
18.33
17.97
58
8.55
Net margin%
11.97
13.14
13.09
10.15
11.03
13.26
11.69
11.93
10.53
9.15
15.40
11.69
11.81
47
14.72
P/E ratio (avg)x
21.36
19.98
20.55
19.28
17.66
18.99
18.72
18.17
17.28
15.72
19.37
18.17
18.85
26
24.03
EV/EBITx
44.00
51.55
60.38
57.11
62.35
72.27
76.81
77.78
74.89
83.76
33.95
76.81
67.31
30
12.44
FCF yield (avg)%
24.79
22.75
21.84
19.87
21.43
23.82
24.49
26.31
26.39
26.84
18.06
26.31
24.16
51
20.05
FCF margin%
12.25
10.87
11.88
14.26
13.16
14.16
16.76
19.30
17.79
20.36
21.90
17.79
14.21
38
0.914
FCF / Net incomex
1.006
0.989
1.101
1.279
1.485
1.450
1.518
1.744
1.707
1.739
1.555
1.707
1.468
48
10.31
ROIC%
13.35
14.08
14.23
12.67
9.90
9.35
9.29
8.89
11.25
13.50
23.34
9.35
11.96
52
24.28
Return on equity%
33.29
30.76
33.63
34.73
32.35
32.34
31.61
29.38
28.69
27.87
10.07
29.38
31.97
20
20.06
Return on assets%
21.75
19.69
19.96
19.83
22.28
21.27
19.03
18.70
20.90
23.30
25.13
20.90
20.43
64
0.01
EPS€
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.06
0.05
0.05
0.01
(2.37%)
(0.66%)
—
17.71
EPS growth%
25.47
24.85
26.40
27.44
28.65
30.78
30.09
30.14
30.47
32.65
3.04
30.47
29.37
25
0.02
Bookvalue per sh€
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.10
0.04
8.67%
7.08%
—
0.02
FCF per share€
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.02
8.17%
7.36%
—
0.04
Dividend per sh€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
(0.48%)
0.86%
—
7.14
Div yield (avg)%
8.15
7.49
9.86
9.56
11.21
8.44
6.88
8.76
10.65
11.58
9.12
8.76
9.16
87
17.85
Payout ratio%
12.95
14.07
16.34
16.74
15.61
14.06
13.36
15.71
14.44
17.06
28.85
14.44
15.03
44
37.93
Shares (diluted)M
27.61
28.20
30.92
31.68
27.25
25.03
26.42
23.13
25.27
21.78
39.81
(4.38%)
(2.81%)
37
26.70
Buyback yield%
7.11
8.32
5.52
5.50
8.21
6.99
7.02
8.71
6.01
7.56
10.90
7.02
7.06
74
1.390
D/E ratiox
0.744
0.790
0.715
0.746
0.771
0.812
0.875
0.970
1.039
0.970
1.415
0.970
0.801
70
0.543
Enterprise value€M
2.870
3.308
3.827
3.707
3.782
4.190
4.168
4.573
5.460
5.978
1.588
9.59%
9.17%
18
2.748
LT debt€M
1.833
1.943
2.135
2.150
2.224
2.277
2.314
2.695
3.154
3.124
1.403
7.04%
6.60%
12
Revenue
€2.604M
0.60%
1.00×
Cost of revenue
€1.412M
0.46%
0.99×
Operating expenses
€0.445M
1.08%
1.05×
Property and equipment
17.22%
Cash and investments
13.54%