2.433
Revenue€M
3.212
3.317
3.395
3.575
3.753
3.978
4.122
4.240
4.500
4.749
2.486
4.82%
4.17%
40
25.08
Revenue growth%
33.16
31.17
33.80
36.54
34.29
37.05
34.30
35.91
38.05
37.50
22.55
37.05
35.11
62
10.11
Gross margin%
10.83
8.38
9.19
7.77
6.44
8.95
8.45
7.88
8.26
5.36
14.09
8.26
8.32
94
6.08
Operating margin%
29.75
28.84
29.10
30.77
29.10
26.81
28.26
25.87
23.57
23.25
21.13
25.87
28.55
93
25.03
Net margin%
7.29
7.55
5.34
6.86
3.88
5.20
4.34
6.36
4.56
3.62
28.46
4.56
5.27
36
32.12
P/E ratio (avg)x
34.68
38.57
44.33
44.67
51.69
55.23
56.01
62.62
62.25
71.91
15.11
62.25
53.46
68
28.70
EV/EBITx
20.63
23.39
26.53
30.95
34.66
41.34
48.93
55.88
55.48
57.32
24.31
55.48
38.00
48
14.89
FCF yield (avg)%
4.59
1.88
3.43
2.12
0.40
0.92
3.84
5.61
6.63
3.75
21.30
3.84
3.59
19
14.07
FCF margin%
16.34
14.82
12.57
10.51
10.44
7.47
9.97
8.06
8.90
9.00
10.20
8.90
10.21
73
1.770
FCF / Net incomex
0.819
0.815
0.788
0.746
0.797
0.811
0.759
0.786
0.851
0.744
0.559
0.786
0.792
21
9.83
ROIC%
7.37
7.60
10.00
11.20
8.67
10.37
10.65
11.35
10.68
7.69
17.03
10.65
10.19
59
28.95
Return on equity%
5.92
3.64
5.84
5.10
5.91
5.89
3.81
1.83
2.11
3.50
2.41
3.50
4.45
89
21.91
Return on assets%
24.58
22.43
21.65
23.99
24.38
26.32
27.59
30.39
29.71
27.19
6.50
27.59
25.45
26
0.06
EPS€
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.06
0.06
7.48%
3.31%
—
2.22
EPS growth%
23.65
22.78
24.27
26.17
24.27
25.68
24.43
25.04
24.01
25.45
19.46
25.04
24.35
90
0.17
Bookvalue per sh€
0.07
0.08
0.08
0.09
0.11
0.11
0.11
0.11
0.11
0.11
0.10
1.39%
3.87%
—
0.14
FCF per share€
0.12
0.11
0.12
0.14
0.15
0.15
0.16
0.17
0.18
0.17
0.20
2.47%
4.32%
—
0.05
Dividend per sh€
0.17
0.16
0.16
0.17
0.17
0.17
0.19
0.17
0.17
0.16
0.19
(1.05%)
(1.31%)
—
20.97
Div yield (avg)%
25.09
25.28
24.38
24.68
24.85
26.80
23.85
22.47
23.25
23.42
26.29
23.42
24.53
90
25.36
Payout ratio%
24.68
26.36
26.56
27.00
27.95
29.67
32.28
32.25
34.82
33.99
29.77
32.28
28.81
79
13.82
Shares (diluted)M
12.79
11.51
12.73
14.23
14.26
13.28
13.82
12.87
13.72
14.00
13.34
(0.37%)
(0.08%)
64
2.16
Buyback yield%
15.41
18.22
19.70
19.70
16.78
17.28
16.61
14.65
12.06
13.11
3.63
14.65
16.69
13
0.355
D/E ratiox
1.302
1.531
1.731
2.022
2.123
2.260
2.320
2.337
2.823
3.309
0.411
2.337
2.192
28
3.668
Enterprise value€M
0.996
0.954
0.867
0.803
0.734
0.660
0.712
0.752
0.763
0.836
3.809
2.64%
(0.75%)
45
2.427
LT debt€M
4.057
4.424
4.527
5.216
5.908
5.824
5.590
5.669
5.799
6.562
3.799
2.12%
4.63%
42
Revenue
€4.749M
4.17%
1.00×
Cost of revenue
€2.635M
4.22%
1.00×
Operating expenses
€0.947M
4.37%
1.02×