1.410
Revenue€M
2.336
2.400
2.476
2.552
2.578
2.664
2.682
2.781
2.807
2.909
1.572
2.44%
2.24%
78
17.67
Revenue growth%
7.27
7.55
6.51
8.05
6.53
8.93
8.96
7.81
6.10
8.47
27.44
8.47
7.68
64
22.94
Gross margin%
24.63
25.31
27.69
28.15
28.91
30.03
31.32
28.99
29.30
30.34
4.81
30.03
28.95
71
6.69
Operating margin%
21.33
24.04
23.50
22.40
20.20
21.05
19.60
18.41
19.30
17.68
4.67
19.30
20.62
74
29.13
Net margin%
11.04
10.04
7.29
8.88
11.37
8.90
10.69
9.34
8.45
11.00
5.90
9.34
9.69
25
37.29
P/E ratio (avg)x
45.11
42.95
50.02
56.41
61.59
64.99
71.28
80.16
80.19
90.50
25.81
80.16
63.29
15
24.15
EV/EBITx
37.79
42.56
39.56
38.60
37.47
41.93
46.96
48.80
49.61
47.97
17.78
47.97
42.24
60
13.96
FCF yield (avg)%
8.46
8.14
10.22
12.53
10.57
9.90
11.26
9.90
10.68
8.06
29.01
9.90
10.06
76
22.77
FCF margin%
1.11
3.80
5.92
4.90
3.40
1.80
4.64
4.78
2.42
4.75
9.75
4.64
4.22
93
1.489
FCF / Net incomex
0.498
0.523
0.574
0.547
0.486
0.463
0.502
0.564
0.605
0.627
0.571
0.564
0.535
30
19.80
ROIC%
26.86
26.57
27.48
26.19
26.05
24.26
25.18
22.52
21.07
22.11
11.48
22.52
25.61
19
5.56
Return on equity%
13.84
13.35
15.38
17.78
15.51
17.32
19.50
18.83
19.73
21.64
10.81
19.50
17.55
59
28.93
Return on assets%
6.94
6.12
8.72
5.92
4.80
3.55
0.99
3.34
6.20
4.87
5.73
3.55
5.39
49
0.03
EPS€
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.10
0.11
0.04
13.91%
9.09%
—
18.86
EPS growth%
21.26
23.86
23.16
20.65
22.91
22.29
21.69
19.11
17.22
17.17
19.67
19.11
21.48
38
0.01
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.98%)
(1.34%)
—
0.01
FCF per share€
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.10
0.12
0.13
0.01
13.13%
11.12%
—
0.03
Dividend per sh€
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
7.81%
7.87%
—
9.08
Div yield (avg)%
3.81
5.39
7.07
9.15
7.57
7.57
7.01
8.09
6.29
5.34
2.42
7.01
7.04
74
5.36
Payout ratio%
8.49
8.04
6.89
8.79
7.47
8.70
5.95
6.23
6.66
4.36
13.20
6.23
7.18
20
77.78
Shares (diluted)M
71.16
74.40
68.88
64.16
60.60
58.41
52.78
55.19
55.46
48.52
79.17
(4.35%)
(5.08%)
14
23.83
Buyback yield%
12.24
15.06
16.26
16.33
16.39
15.87
14.15
16.51
13.65
13.63
4.14
14.15
15.46
24
0.955
D/E ratiox
1.068
0.907
0.917
0.951
0.831
0.784
0.756
0.814
0.725
0.781
0.812
0.781
0.823
53
0.412
Enterprise value€M
0.857
0.864
0.920
0.879
0.957
0.970
1.143
1.350
1.595
1.870
1.011
14.34%
7.73%
87
1.108
LT debt€M
0.429
0.411
0.467
0.485
0.523
0.538
0.571
0.640
0.711
0.702
2.225
6.06%
6.38%
16
Revenue
€2.909M
2.24%
1.00×
Cost of revenue
€1.874M
1.91%
0.97×
Operating expenses
€0.670M
2.68%
1.04×
Goodwill & intangibles
18.08%
Property and equipment
17.28%