1.203
Revenue€M
2.788
2.914
3.041
3.149
3.330
3.443
3.674
3.888
4.137
4.306
1.328
5.28%
4.83%
80
17.67
Revenue growth%
18.52
17.84
18.47
19.83
20.20
17.27
14.87
17.20
19.04
18.64
14.09
17.27
18.49
84
16.43
Gross margin%
24.50
26.24
23.50
24.09
24.06
25.98
27.48
27.92
25.00
27.26
7.44
27.26
25.49
61
20.52
Operating margin%
20.84
19.67
19.06
17.62
17.52
18.76
16.20
16.26
18.97
16.97
27.00
16.97
18.19
25
17.44
Net margin%
24.11
25.45
25.37
25.92
26.19
23.43
23.88
21.86
24.59
23.56
28.31
23.56
24.35
34
21.35
P/E ratio (avg)x
27.10
28.54
30.39
27.82
30.63
29.87
26.89
28.25
28.13
26.13
23.48
28.13
28.19
23
22.33
EV/EBITx
14.49
15.93
15.06
17.19
19.29
20.64
20.47
21.46
23.43
21.43
21.86
21.43
19.88
53
4.88
FCF yield (avg)%
8.39
5.72
6.65
4.58
3.87
4.47
5.30
4.12
2.66
2.24
6.96
4.12
4.52
82
16.35
FCF margin%
8.56
9.75
7.35
10.16
9.61
9.70
11.16
11.39
12.94
13.87
19.54
11.39
9.95
84
1.603
FCF / Net incomex
0.595
0.712
0.772
0.858
1.002
1.112
1.233
1.374
1.480
1.530
0.929
1.374
1.057
34
11.39
ROIC%
6.46
4.42
3.75
4.48
2.25
0.56
2.30
4.53
6.87
8.89
7.26
4.53
4.45
21
16.22
Return on equity%
17.61
18.39
17.33
17.51
15.17
13.69
15.37
12.38
12.19
10.89
11.56
12.38
15.27
17
13.24
Return on assets%
12.15
11.88
10.58
7.97
5.26
4.44
3.05
5.49
4.52
3.10
20.74
4.44
5.38
10
0.30
EPS€
0.06
0.07
0.06
0.07
0.07
0.06
0.06
0.07
0.07
0.07
0.33
0.55%
1.45%
—
29.89
EPS growth%
0.40
1.82
4.07
6.76
4.38
2.90
2.26
4.82
2.96
5.06
21.96
2.96
3.51
67
0.18
Bookvalue per sh€
0.16
0.16
0.16
0.18
0.21
0.20
0.21
0.23
0.22
0.22
0.24
1.39%
3.39%
—
0.06
FCF per share€
0.31
0.30
0.32
0.33
0.34
0.38
0.34
0.34
0.34
0.30
0.28
(2.08%)
(0.60%)
—
0.22
Dividend per sh€
0.09
0.10
0.11
0.12
0.14
0.16
0.18
0.21
0.24
0.28
0.25
14.62%
12.60%
—
25.10
Div yield (avg)%
12.77
14.67
14.35
12.57
12.51
9.71
9.07
8.32
7.74
8.76
19.01
8.76
11.11
53
9.03
Payout ratio%
18.08
15.34
12.76
9.84
7.99
10.85
12.74
14.29
16.23
16.37
17.73
14.29
13.52
11
6.525
Shares (diluted)M
9.624
11.60
13.26
14.12
14.15
13.87
15.00
15.91
17.49
18.04
6.518
4.97%
7.26%
71
11.34
Buyback yield%
0.40
1.85
1.12
4.01
6.00
4.08
3.56
3.82
6.69
5.19
6.11
4.08
3.92
65
1.022
D/E ratiox
0.479
0.542
0.581
0.686
0.656
0.766
0.904
1.035
0.983
1.039
0.411
0.983
0.726
36
1.080
Enterprise value€M
1.758
1.571
1.566
1.647
1.520
1.464
1.441
1.322
1.451
1.498
1.047
(0.30%)
(0.85%)
89
0.687
LT debt€M
3.246
3.282
3.693
3.651
3.404
3.559
3.720
3.932
3.882
3.724
1.156
1.81%
1.52%
75
Revenue
€4.306M
4.83%
1.00×
Cost of revenue
€2.163M
4.78%
1.00×
Operating expenses
€0.685M
4.67%
0.99×
Cash and investments
22.26%
Goodwill & intangibles
14.76%
Spread over hurdle
15.30%