3.643
Revenue€M
7.107
7.102
7.210
7.471
7.796
7.882
7.891
8.016
8.002
8.038
3.753
0.61%
1.59%
28
9.70
Revenue growth%
26.56
26.00
23.07
23.67
22.78
22.86
21.92
21.39
22.67
23.09
28.05
22.67
22.97
45
24.28
Gross margin%
15.35
17.13
17.97
16.61
17.37
16.44
13.59
12.16
10.36
11.07
9.35
12.16
15.89
5
8.27
Operating margin%
12.40
13.48
11.83
13.63
12.17
9.40
10.34
10.29
8.98
8.56
25.42
9.40
11.08
84
16.11
Net margin%
10.06
11.92
13.94
15.53
16.63
15.57
16.84
15.13
12.65
11.33
22.68
15.13
14.53
90
29.70
P/E ratio (avg)x
21.45
21.73
22.19
24.14
26.61
24.89
27.63
29.93
31.22
34.42
17.57
29.93
25.75
42
9.694
EV/EBITx
12.97
11.21
10.84
9.728
10.49
10.50
10.23
9.614
10.08
10.51
7.830
10.23
10.50
29
20.27
FCF yield (avg)%
13.08
11.85
14.06
16.70
13.91
13.71
13.53
11.00
12.17
9.23
20.95
12.17
13.31
55
29.32
FCF margin%
10.07
10.79
8.45
7.75
10.07
13.03
13.89
14.70
13.77
16.49
27.19
13.89
11.91
68
1.768
FCF / Net incomex
1.375
1.338
1.360
1.481
1.666
1.621
1.827
1.999
2.178
2.378
1.410
1.999
1.644
34
20.10
ROIC%
25.11
23.32
24.95
24.37
23.46
26.09
28.11
27.83
26.98
28.05
17.80
27.83
25.60
65
16.35
Return on equity%
5.52
7.61
10.00
11.35
13.16
15.16
18.16
15.92
14.36
16.58
29.76
15.92
13.76
83
28.02
Return on assets%
3.47
1.05
0.40
0.40
1.15
0.40
2.27
4.23
6.45
5.84
29.58
4.23
1.71
40
0.01
EPS€
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.02
6.69%
8.69%
—
17.21
EPS growth%
19.86
19.10
16.41
13.58
10.68
12.42
13.90
16.49
18.09
17.62
13.00
16.49
16.45
53
0.02
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
1.74%
3.06%
—
0.01
FCF per share€
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.04
0.01
9.97%
8.49%
—
0.01
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.41%
6.65%
—
21.01
Div yield (avg)%
20.20
21.52
23.37
22.64
23.61
21.23
19.81
19.94
22.65
20.24
19.34
20.24
21.38
31
2.34
Payout ratio%
17.69
15.57
14.55
11.67
10.83
10.51
9.35
7.36
7.98
6.12
23.96
7.98
10.67
91
192.8
Shares (diluted)M
342.0
360.4
401.6
454.4
485.5
568.4
633.1
749.1
824.1
872.4
199.0
12.43%
11.54%
93
3.88
Buyback yield%
29.98
27.32
24.50
22.73
20.10
22.74
20.74
17.88
18.71
16.04
6.94
18.71
21.74
33
0.661
D/E ratiox
2.033
2.062
2.186
2.513
2.487
2.908
2.792
3.333
3.225
3.405
1.688
3.225
2.653
21
3.069
Enterprise value€M
1.629
1.772
1.650
1.575
1.551
1.486
1.609
1.573
1.696
1.598
6.665
0.59%
(1.71%)
67
2.137
LT debt€M
4.491
4.409
5.348
5.336
6.151
6.907
6.857
7.266
8.133
8.611
6.092
6.96%
7.82%
7
Revenue
€8.038M
1.59%
1.00×
Cost of revenue
€5.419M
1.83%
1.02×
Operating expenses
€1.046M
1.61%
1.00×
Cash and investments
16.38%
Goodwill & intangibles
15.63%