0.627
Revenue€M
0.683
0.692
0.693
0.694
0.707
0.721
0.732
0.736
0.740
0.757
0.684
1.36%
0.81%
5
21.99
Revenue growth%
22.50
21.88
20.71
19.90
22.04
23.51
26.33
28.26
30.63
31.55
29.74
28.26
23.00
57
27.09
Gross margin%
16.56
17.20
18.31
15.97
15.14
16.34
17.82
19.20
19.58
17.77
7.05
17.82
17.48
42
26.86
Operating margin%
4.12
2.14
1.98
4.35
7.18
7.81
5.74
7.93
7.44
6.18
7.80
7.44
5.96
7
12.61
Net margin%
27.05
25.21
25.09
23.16
25.53
25.89
27.62
30.40
30.15
31.28
2.84
30.15
26.47
38
32.31
P/E ratio (avg)x
12.04
10.98
11.25
11.56
12.98
12.52
12.88
13.84
15.44
15.01
12.24
13.84
12.70
20
30.92
EV/EBITx
28.78
28.99
30.09
30.43
32.56
35.17
32.77
35.13
36.47
34.74
21.56
35.13
32.67
74
26.10
FCF yield (avg)%
1.60
3.64
3.58
0.85
0.40
0.40
0.40
2.12
1.74
3.47
16.31
1.74
1.67
13
16.50
FCF margin%
9.51
12.21
11.84
10.48
12.49
10.00
10.31
9.82
9.53
7.50
7.72
9.82
10.16
58
0.844
FCF / Net incomex
2.036
2.064
2.443
2.667
2.958
3.084
3.440
4.034
4.085
4.637
0.520
4.034
3.021
88
12.02
ROIC%
16.87
19.39
19.25
21.22
18.59
18.27
20.10
19.31
20.06
18.24
23.35
19.31
19.28
7
15.20
Return on equity%
22.03
19.96
22.06
22.45
22.22
21.86
19.09
20.84
18.71
18.34
17.44
19.09
21.35
75
2.52
Return on assets%
31.48
30.84
29.98
31.26
29.83
30.91
32.77
30.34
32.53
35.31
5.71
32.53
31.08
80
0.07
EPS€
0.11
0.10
0.09
0.10
0.10
0.10
0.09
0.08
0.08
0.08
0.08
(4.96%)
(2.02%)
—
11.63
EPS growth%
22.49
25.39
27.49
29.99
29.12
27.10
28.82
26.26
23.99
22.80
28.41
26.26
26.68
81
0.13
Bookvalue per sh€
0.04
0.04
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.08
(1.58%)
(2.26%)
—
0.09
FCF per share€
0.09
0.09
0.09
0.11
0.12
0.13
0.15
0.17
0.19
0.20
0.06
11.77%
8.43%
—
0.07
Dividend per sh€
0.13
0.14
0.14
0.16
0.15
0.14
0.14
0.15
0.16
0.17
0.05
2.87%
3.29%
—
21.64
Div yield (avg)%
25.56
25.97
27.61
27.12
26.06
26.28
24.49
24.96
23.17
25.50
14.90
24.96
25.76
92
3.66
Payout ratio%
15.31
16.36
14.35
15.80
17.67
16.75
16.03
17.04
14.76
17.09
8.83
16.75
16.20
64
3.614
Shares (diluted)M
3.671
3.094
3.289
3.175
2.910
2.664
2.615
2.578
2.555
2.597
3.697
(2.25%)
(3.40%)
9
13.67
Buyback yield%
15.95
14.28
12.12
14.51
13.68
12.50
12.37
10.76
10.17
11.79
13.06
11.79
12.44
35
0.729
D/E ratiox
1.915
2.100
1.943
2.146
2.164
2.097
2.349
2.181
2.332
2.614
0.659
2.332
2.155
56
0.141
Enterprise value€M
0.131
0.123
0.132
0.134
0.120
0.117
0.107
0.097
0.104
0.100
0.117
(3.51%)
(1.91%)
51
0.140
LT debt€M
0.476
0.493
0.494
0.462
0.494
0.468
0.459
0.496
0.573
0.621
0.325
4.68%
2.25%
33
Revenue
€0.757M
0.81%
1.00×
Cost of revenue
€0.530M
0.81%
1.00×
Operating expenses
€0.134M
(0.04%)
0.92×
Goodwill & intangibles
18.92%
Cash and investments
17.15%