1.970
Revenue€M
6.324
6.253
6.253
6.467
6.608
6.632
6.856
6.844
6.827
6.977
2.118
1.10%
1.29%
87
8.77
Revenue growth%
22.22
21.93
20.87
21.14
21.96
22.38
23.84
25.09
26.33
27.79
3.69
25.09
22.30
39
19.54
Gross margin%
31.27
29.67
31.40
29.16
32.02
34.93
34.30
32.88
33.54
32.32
7.29
33.54
32.17
94
11.36
Operating margin%
2.19
0.40
0.40
3.30
2.34
1.60
1.41
0.40
2.36
1.66
3.56
1.60
1.63
48
24.97
Net margin%
24.79
22.48
22.86
21.62
23.18
22.53
23.30
20.47
17.85
16.30
26.94
20.47
22.51
52
32.98
P/E ratio (avg)x
4.807
5.152
4.684
4.195
3.884
3.397
3.224
3.037
2.856
2.558
16.07
3.037
3.640
32
31.41
EV/EBITx
24.43
25.68
24.25
23.86
23.46
20.97
21.89
23.39
21.62
23.41
18.79
21.89
23.44
90
15.29
FCF yield (avg)%
12.28
10.86
11.04
10.75
9.37
11.04
11.99
10.07
7.74
9.30
22.55
10.07
10.81
78
22.31
FCF margin%
20.27
22.18
19.99
17.12
14.59
16.43
13.76
14.87
12.77
11.49
3.54
13.76
15.65
34
0.552
FCF / Net incomex
0.549
0.536
0.566
0.599
0.654
0.618
0.587
0.616
0.539
0.492
1.202
0.587
0.576
86
3.50
ROIC%
7.42
5.61
3.38
2.26
1.74
1.45
1.73
1.71
0.77
2.97
26.25
1.71
2.00
34
22.75
Return on equity%
3.15
4.84
3.44
1.65
2.79
0.40
0.40
1.52
0.40
2.10
15.83
0.40
1.88
93
28.35
Return on assets%
4.92
7.58
8.27
11.06
9.77
10.85
12.76
11.76
9.12
7.94
2.21
10.85
9.44
5
0.03
EPS€
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.03
0.02
0.03
0.03
1.09%
(0.05%)
—
12.79
EPS growth%
31.32
30.34
29.82
28.75
28.77
30.07
28.65
31.23
31.91
28.91
13.24
30.07
29.95
69
0.04
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.04
7.16%
6.98%
—
0.03
FCF per share€
0.01
0.01
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.03
7.52%
6.05%
—
0.02
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
3.14%
1.49%
—
8.77
Div yield (avg)%
10.04
9.05
11.56
13.64
13.22
13.52
10.56
9.15
6.36
9.24
23.43
9.24
10.30
19
19.85
Payout ratio%
10.96
13.34
10.81
11.11
8.76
9.72
7.95
7.29
5.10
2.47
10.85
7.29
9.24
33
163.2
Shares (diluted)M
148.7
139.2
123.0
136.5
132.6
141.6
123.5
114.5
120.5
114.3
167.5
(2.93%)
(3.35%)
92
4.27
Buyback yield%
16.71
14.51
16.68
18.71
20.45
18.68
19.56
18.66
18.19
20.12
18.33
18.68
18.67
47
0.765
D/E ratiox
0.800
0.909
1.006
1.029
1.001
0.972
1.095
1.089
1.183
1.091
0.744
1.091
1.017
50
1.535
Enterprise value€M
8.117
8.863
8.903
8.888
9.002
8.797
10.13
10.19
12.40
12.88
3.756
7.43%
5.61%
90
8.536
LT debt€M
7.088
7.082
8.146
9.174
8.461
8.393
8.390
8.026
8.850
8.412
7.208
(0.12%)
1.46%
31
Revenue
€6.977M
1.29%
1.00×
Cost of revenue
€3.815M
1.60%
1.03×
Operating expenses
€1.643M
0.70%
0.94×