0.865
Revenue€M
3.778
4.054
4.440
4.791
5.205
5.711
6.172
6.661
7.305
7.935
0.938
8.80%
8.75%
16
17.20
Revenue growth%
29.43
26.88
29.13
27.18
25.96
23.78
25.66
25.14
25.15
22.37
23.05
25.14
25.81
46
28.55
Gross margin%
10.32
7.50
8.23
9.41
9.06
9.60
10.58
10.33
11.65
11.45
18.03
10.58
9.96
16
19.03
Operating margin%
16.98
17.23
16.45
15.41
12.70
12.88
11.98
13.03
14.72
14.39
29.77
13.03
14.55
42
19.91
Net margin%
22.66
22.10
20.75
19.15
20.39
22.33
24.09
21.14
21.79
20.65
3.66
21.79
21.47
48
21.35
P/E ratio (avg)x
19.95
20.89
19.68
20.99
20.46
21.41
20.14
20.82
20.94
19.71
17.23
20.82
20.64
76
22.36
EV/EBITx
44.84
54.05
57.82
60.02
66.18
71.48
81.73
91.58
102.2
112.5
8.124
91.58
68.83
38
20.16
FCF yield (avg)%
25.75
27.16
27.28
24.97
23.29
21.64
18.98
16.01
18.76
19.71
11.40
18.98
22.47
67
29.31
FCF margin%
15.76
18.69
17.34
17.24
17.75
18.65
18.24
19.97
17.35
19.27
16.54
18.65
18.00
14
0.890
FCF / Net incomex
1.313
1.306
1.205
1.198
1.156
1.293
1.224
1.229
1.342
1.250
0.861
1.250
1.240
53
20.51
ROIC%
12.71
11.03
9.84
8.38
11.27
9.35
10.88
12.96
12.69
13.29
2.13
12.69
11.15
92
24.15
Return on equity%
16.70
17.48
20.41
18.32
20.30
20.04
19.31
21.09
21.87
22.69
8.57
21.09
20.17
50
20.16
Return on assets%
26.48
23.73
25.06
26.66
28.30
26.36
27.73
28.39
26.95
29.47
17.47
27.73
26.80
21
0.13
EPS€
0.15
0.14
0.15
0.16
0.17
0.19
0.18
0.19
0.18
0.18
0.14
0.92%
0.77%
—
16.05
EPS growth%
12.76
12.68
12.46
13.91
13.47
13.67
11.87
8.90
7.98
9.58
7.54
9.58
12.57
21
0.22
Bookvalue per sh€
0.10
0.10
0.10
0.11
0.09
0.08
0.08
0.07
0.07
0.07
0.08
(5.67%)
(5.31%)
—
0.10
FCF per share€
0.28
0.27
0.30
0.31
0.31
0.37
0.43
0.46
0.45
0.50
0.14
10.17%
7.12%
—
0.19
Dividend per sh€
0.12
0.14
0.14
0.14
0.13
0.15
0.16
0.16
0.18
0.18
0.03
6.28%
5.25%
—
15.08
Div yield (avg)%
21.36
22.52
22.63
25.17
24.81
22.33
19.63
21.94
23.83
22.78
28.02
22.33
22.58
23
23.18
Payout ratio%
15.22
17.22
14.98
17.69
19.81
18.72
20.69
20.68
22.10
19.35
9.57
20.68
19.03
30
27.18
Shares (diluted)M
25.73
26.18
24.64
26.95
29.47
31.49
34.28
33.39
33.94
30.58
27.16
0.74%
0.83%
48
28.16
Buyback yield%
28.32
29.33
31.49
30.02
27.06
28.21
28.42
26.34
26.96
25.53
24.33
26.96
28.26
94
0.618
D/E ratiox
0.630
0.680
0.694
0.598
0.593
0.537
0.590
0.547
0.582
0.627
0.704
0.582
0.595
41
3.911
Enterprise value€M
0.493
0.461
0.446
0.468
0.474
0.495
0.533
0.498
0.559
0.587
4.424
4.35%
3.14%
68
5.665
LT debt€M
5.782
5.546
6.016
6.424
5.682
5.517
5.406
5.608
5.149
5.270
4.172
(1.50%)
(0.63%)
53
Revenue
€7.935M
8.75%
1.00×
Cost of revenue
€3.946M
9.25%
1.05×
Operating expenses
€1.891M
8.35%
0.96×
Cash and investments
18.08%