8.834
Revenue€M
6.314
6.741
7.400
8.060
8.852
9.327
9.800
10.75
11.78
12.55
9.699
7.24%
8.03%
34
23.20
Revenue growth%
29.65
28.30
28.33
30.41
31.66
33.12
32.33
33.98
35.55
38.13
17.93
33.98
31.99
70
8.16
Gross margin%
13.72
13.07
15.32
14.39
14.57
12.80
14.74
16.71
15.07
17.78
11.42
15.07
14.66
17
9.46
Operating margin%
23.76
23.95
22.78
23.03
23.20
25.28
24.16
23.86
21.62
20.48
21.96
23.86
23.48
6
12.11
Net margin%
24.51
24.03
22.88
22.47
24.90
27.76
29.57
27.94
25.96
23.81
13.00
27.76
24.71
32
28.69
P/E ratio (avg)x
41.83
49.72
53.87
56.98
57.44
68.61
73.06
85.85
95.44
101.8
7.294
85.85
63.03
39
33.43
EV/EBITx
38.07
34.69
36.17
31.71
32.88
35.23
30.97
33.02
36.70
36.71
36.42
35.23
34.96
18
9.86
FCF yield (avg)%
14.12
17.01
16.25
13.77
12.96
12.37
11.38
12.90
11.26
9.63
4.74
11.38
12.93
66
5.71
FCF margin%
8.95
9.56
6.89
8.31
10.14
8.64
7.16
10.15
7.76
4.85
29.49
7.76
8.48
51
0.309
FCF / Net incomex
0.495
0.539
0.511
0.472
0.484
0.492
0.501
0.480
0.530
0.469
0.367
0.492
0.494
42
2.47
ROIC%
23.41
24.80
25.72
25.44
27.16
26.70
25.93
24.79
22.61
23.05
25.46
24.79
25.12
24
6.11
Return on equity%
16.37
15.23
13.62
12.46
12.85
11.97
12.44
13.61
13.82
13.46
29.45
13.46
13.54
32
19.20
Return on assets%
21.95
20.30
18.02
18.65
20.41
17.71
17.76
18.82
21.19
22.44
29.80
18.82
19.56
41
0.07
EPS€
0.16
0.17
0.17
0.15
0.15
0.15
0.15
0.14
0.14
0.15
0.08
(0.73%)
(0.35%)
—
19.90
EPS growth%
5.89
5.43
3.77
0.86
0.40
0.40
2.88
4.63
3.45
1.74
21.84
2.88
3.16
51
0.06
Bookvalue per sh€
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.10
0.03
8.17%
7.16%
—
0.09
FCF per share€
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.12
0.36%
(0.75%)
—
0.17
Dividend per sh€
0.10
0.12
0.14
0.16
0.20
0.20
0.22
0.25
0.25
0.25
0.06
4.66%
9.15%
—
27.13
Div yield (avg)%
11.99
11.32
12.87
13.19
12.45
13.12
15.62
17.49
16.09
16.51
24.20
16.09
13.15
21
14.99
Payout ratio%
9.63
11.16
12.43
11.99
12.37
12.41
10.91
13.28
10.54
10.75
18.24
10.91
11.57
78
46.84
Shares (diluted)M
46.67
50.84
44.91
50.05
49.74
45.81
45.90
43.43
44.16
43.41
46.53
(2.69%)
(0.99%)
18
17.23
Buyback yield%
14.46
13.72
15.29
15.92
13.83
15.65
16.33
15.33
13.39
11.01
19.33
15.33
14.87
62
0.770
D/E ratiox
1.080
1.276
1.498
1.703
1.999
2.167
2.600
2.691
2.981
3.383
1.662
2.691
2.083
46
1.620
Enterprise value€M
16.04
16.89
17.58
15.88
14.26
15.64
17.16
17.93
19.52
19.66
5.994
6.63%
2.55%
7
3.357
LT debt€M
13.07
15.32
18.04
17.92
19.70
23.36
25.45
28.37
33.73
38.85
11.61
14.55%
12.43%
79
Revenue
€12.55M
8.03%
1.00×
Cost of revenue
€8.401M
7.84%
0.98×
Operating expenses
€2.548M
7.88%
0.99×
Cash and investments
14.86%