1.224
Revenue€M
2.768
2.864
3.016
3.042
3.105
3.176
3.198
3.318
3.449
3.500
1.354
2.42%
2.90%
61
12.76
Revenue growth%
4.45
5.20
5.15
5.69
4.69
4.83
7.58
6.07
5.34
6.23
24.40
6.07
5.27
13
21.78
Gross margin%
12.15
9.81
10.52
7.83
7.02
7.14
7.61
9.83
8.31
10.87
8.02
8.31
9.06
24
22.81
Operating margin%
32.78
35.61
34.42
31.72
31.39
30.99
28.34
27.87
28.25
28.10
28.35
28.25
31.19
34
8.71
Net margin%
19.94
22.35
21.69
24.65
26.47
25.06
22.68
25.33
22.69
25.38
6.93
25.06
23.67
93
37.10
P/E ratio (avg)x
22.40
20.55
21.87
24.43
26.04
24.25
24.11
22.53
25.53
28.98
23.54
24.25
24.18
85
27.44
EV/EBITx
33.32
31.08
28.91
32.95
32.92
36.06
33.66
31.36
33.11
35.13
26.09
33.66
33.03
72
7.85
FCF yield (avg)%
20.64
18.26
19.80
21.83
18.94
17.36
18.91
20.35
22.32
21.58
23.30
20.35
20.08
83
12.47
FCF margin%
20.91
21.28
23.53
22.20
23.87
21.66
21.41
23.10
23.52
20.78
29.00
21.66
21.93
8
1.432
FCF / Net incomex
1.251
1.207
1.119
1.079
1.205
1.254
1.359
1.515
1.449
1.348
1.025
1.359
1.253
89
29.22
ROIC%
5.89
4.23
6.94
5.11
7.78
9.33
10.62
10.96
9.75
7.64
29.72
9.75
7.71
57
21.61
Return on equity%
6.91
4.55
1.80
4.37
3.26
2.33
0.40
0.40
0.40
0.40
23.40
0.40
2.07
44
7.80
Return on assets%
30.55
27.70
25.52
22.70
21.92
22.45
21.51
23.87
24.10
24.27
11.39
23.87
23.99
82
0.02
EPS€
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.11
0.02
8.53%
10.63%
—
28.06
EPS growth%
13.93
16.58
19.57
21.61
19.53
16.62
19.42
17.80
16.34
19.29
17.28
17.80
18.55
48
0.01
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
5.15%
5.02%
—
0.01
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.04
11.84%
8.63%
—
0.01
Dividend per sh€
0.04
0.04
0.05
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.02
(1.13%)
0.04%
—
28.61
Div yield (avg)%
8.29
7.75
9.75
10.94
11.23
11.90
10.99
9.60
10.52
10.48
18.41
10.52
10.50
77
6.36
Payout ratio%
8.71
9.77
7.69
7.65
5.20
3.07
0.86
0.40
0.40
3.34
8.62
0.86
4.27
88
45.11
Shares (diluted)M
59.02
54.13
55.52
57.40
61.27
57.33
63.78
68.25
66.54
62.67
44.35
0.45%
1.80%
94
28.87
Buyback yield%
26.01
27.64
30.21
28.86
29.42
28.67
29.88
31.67
30.44
31.11
10.30
30.44
29.65
82
1.014
D/E ratiox
1.973
1.869
1.962
2.167
2.284
2.140
2.228
2.234
2.071
2.250
0.851
2.228
2.153
30
2.083
Enterprise value€M
0.996
0.994
1.035
1.013
1.074
1.048
1.138
1.063
1.199
1.329
2.533
4.35%
4.18%
72
0.989
LT debt€M
1.221
1.290
1.262
1.150
1.266
1.363
1.249
1.179
1.220
1.187
1.775
(1.28%)
(1.08%)
55
Revenue
€3.500M
2.90%
1.00×
Cost of revenue
€1.747M
3.12%
1.02×
Operating expenses
€0.692M
2.67%
0.98×
Cash and investments
20.81%
Property and equipment
13.36%
Spread over hurdle
59.12%