0.264
Revenue€M
1.426
1.463
1.456
1.512
1.563
1.562
1.573
1.571
1.611
1.612
0.282
0.62%
1.22%
77
16.26
Revenue growth%
16.07
16.41
17.68
15.66
18.15
20.38
23.22
24.20
21.86
22.53
5.05
22.53
19.27
93
4.77
Gross margin%
22.49
20.86
21.12
22.90
20.18
22.54
20.32
21.11
20.08
17.93
27.00
20.32
20.98
95
27.22
Operating margin%
9.95
11.16
8.42
7.00
7.48
7.14
10.13
12.10
12.55
13.51
9.78
12.10
10.04
94
21.62
Net margin%
27.12
29.85
27.59
29.63
31.56
30.75
31.61
30.13
33.06
34.39
25.25
31.61
30.44
39
21.62
P/E ratio (avg)x
13.99
15.48
17.53
16.02
14.86
16.78
18.44
18.85
21.02
19.74
22.25
18.85
17.15
83
24.51
EV/EBITx
27.98
31.32
34.74
34.92
35.57
32.98
35.22
33.82
35.53
36.19
7.983
35.22
34.83
25
15.43
FCF yield (avg)%
13.69
15.09
14.35
17.17
16.79
15.30
15.78
14.51
12.35
12.23
25.99
14.51
14.80
16
14.21
FCF margin%
7.45
6.87
4.11
2.08
3.22
3.92
4.04
5.06
5.80
3.72
7.65
4.04
4.07
92
1.780
FCF / Net incomex
2.709
2.933
3.345
3.293
3.492
4.145
4.674
5.102
5.362
5.679
0.191
5.102
3.819
88
17.00
ROIC%
13.87
14.72
12.17
13.71
12.00
14.00
16.79
13.96
15.93
16.02
25.18
15.93
13.98
69
16.71
Return on equity%
5.28
7.93
5.82
6.49
7.26
5.34
5.85
8.64
11.18
13.16
26.81
8.64
6.87
78
23.22
Return on assets%
25.65
24.23
24.03
24.29
23.78
22.44
23.75
21.14
21.63
24.45
16.46
22.44
23.90
53
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
8.64%
4.84%
—
16.23
EPS growth%
23.49
24.08
25.97
26.97
27.54
30.46
28.48
29.65
26.78
27.64
26.14
28.48
27.25
18
0.01
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.30%
3.09%
—
0.01
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.21%
3.93%
—
—
Dividend per sh€
—
—
0.01
—
0.01
—
—
—
—
—
—
(6.14%)
(2.11%)
—
17.88
Div yield (avg)%
1.42
2.86
3.85
5.23
8.14
10.19
7.26
7.91
7.96
5.65
13.45
7.91
6.46
7
9.36
Payout ratio%
28.49
27.51
24.53
25.09
27.62
24.83
23.10
20.53
20.66
19.15
7.96
20.66
24.68
90
124.0
Shares (diluted)M
157.3
141.8
134.1
144.7
147.3
149.6
148.8
167.1
156.6
176.5
126.9
3.69%
0.70%
38
2.97
Buyback yield%
18.24
18.03
16.23
14.33
12.16
14.75
13.70
15.61
12.67
11.18
7.01
13.70
14.54
36
0.567
D/E ratiox
0.918
0.834
0.852
0.930
0.867
0.941
0.944
0.933
0.886
0.930
0.888
0.933
0.924
77
1.345
Enterprise value€M
0.464
0.451
0.429
0.482
0.525
0.539
0.536
0.553
0.631
0.660
0.599
4.68%
3.45%
37
1.178
LT debt€M
0.346
0.323
0.272
0.269
0.285
0.307
0.263
0.252
0.255
0.223
0.312
(4.83%)
(3.96%)
5
Revenue
€1.612M
1.22%
1.00×
Cost of revenue
€0.954M
1.38%
1.02×
Operating expenses
€0.312M
0.81%
0.96×
Cash and investments
16.74%
Property and equipment
14.65%
Spread over hurdle
10.94%