8.585
Revenue€M
12.83
13.07
12.89
12.66
12.84
13.09
12.97
13.22
12.95
12.83
9.579
(0.02%)
(0.20%)
20
2.39
Revenue growth%
11.16
9.17
10.85
13.55
10.69
8.16
6.91
7.64
6.35
6.80
9.68
6.91
8.67
55
13.30
Gross margin%
16.27
18.43
16.29
15.38
15.67
17.21
17.69
19.97
18.86
19.77
7.69
18.86
17.45
51
12.78
Operating margin%
27.57
26.23
27.48
26.95
26.32
26.85
26.82
28.40
27.27
25.13
2.20
26.85
26.90
93
7.59
Net margin%
8.53
7.73
8.79
6.47
9.32
8.38
8.83
8.53
6.77
5.16
12.76
8.38
8.45
46
31.74
P/E ratio (avg)x
49.36
46.24
45.66
46.37
44.86
52.71
53.40
57.34
58.71
62.09
31.17
57.34
51.04
41
19.90
EV/EBITx
13.08
13.14
11.86
11.56
12.71
14.01
15.73
16.17
14.85
15.37
37.56
15.37
13.57
30
28.78
FCF yield (avg)%
19.97
20.33
21.38
21.47
22.09
24.30
24.48
22.25
20.71
17.89
21.85
22.25
21.42
16
16.82
FCF margin%
26.82
29.08
27.84
26.65
27.51
24.70
22.95
22.32
22.25
24.03
10.61
22.95
25.68
43
1.696
FCF / Net incomex
2.430
2.276
2.298
2.562
2.494
2.445
2.231
2.278
2.492
2.747
0.321
2.445
2.437
25
24.58
ROIC%
26.98
26.77
27.01
29.85
31.77
30.31
28.71
31.23
32.44
33.01
11.90
31.23
30.08
47
18.94
Return on equity%
18.33
15.88
13.07
11.41
14.04
11.95
13.08
12.06
13.31
13.80
11.67
13.08
13.19
74
18.96
Return on assets%
10.41
11.59
9.65
8.14
9.99
12.51
14.89
15.81
13.66
15.89
21.89
14.89
12.05
59
0.07
EPS€
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.07
7.03%
8.14%
—
23.85
EPS growth%
8.00
8.88
6.08
8.24
9.44
8.04
8.28
6.35
6.56
7.37
9.89
7.37
8.02
27
0.08
Bookvalue per sh€
0.08
0.07
0.07
0.07
0.08
0.08
0.07
0.07
0.07
0.07
0.05
(2.08%)
(1.08%)
—
0.08
FCF per share€
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.03
0.03
0.02
0.06
(0.18%)
0.30%
—
0.07
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.05
(7.08%)
(4.60%)
—
23.97
Div yield (avg)%
19.20
21.97
20.94
20.38
18.10
19.56
18.20
18.28
17.90
15.03
20.18
18.20
18.74
31
26.31
Payout ratio%
15.92
18.51
19.71
17.55
19.11
20.48
21.96
24.65
22.65
22.13
9.99
22.13
20.10
41
36.88
Shares (diluted)M
37.49
36.13
32.11
33.27
35.55
38.15
39.57
36.96
35.10
36.81
37.00
0.69%
(1.50%)
37
5.29
Buyback yield%
9.41
9.70
11.25
14.03
11.87
10.39
10.92
10.31
11.65
9.10
3.93
10.39
10.66
36
0.957
D/E ratiox
1.634
1.814
2.028
2.109
2.437
2.439
2.803
2.965
3.405
3.905
0.394
2.965
2.438
61
2.141
Enterprise value€M
17.37
17.52
21.05
21.20
21.84
23.12
22.76
25.57
26.33
26.61
6.370
4.03%
5.76%
59
12.78
LT debt€M
4.966
5.191
5.063
4.868
4.985
4.795
4.642
5.193
5.680
5.386
0.579
1.56%
0.25%
72
Revenue
€12.83M
(0.20%)
1.00×
Cost of revenue
€8.163M
(0.41%)
0.98×
Operating expenses
€1.927M
(0.38%)
0.98×
Cash and investments
19.61%
Property and equipment
17.10%