0.554
Revenue€M
0.593
0.623
0.648
0.679
0.691
0.715
0.753
0.791
0.811
0.854
0.601
4.34%
4.24%
34
9.25
Revenue growth%
30.42
30.75
28.52
29.96
29.25
31.65
31.30
32.45
30.32
29.83
8.14
31.30
30.37
24
29.17
Gross margin%
7.00
6.54
7.29
4.80
2.90
4.82
3.21
3.76
4.46
4.75
24.63
4.46
4.78
12
16.52
Operating margin%
22.57
21.46
20.23
21.64
21.79
21.28
24.24
21.89
23.72
20.92
14.08
21.89
21.72
65
21.47
Net margin%
3.30
1.38
4.21
2.48
2.37
0.40
0.58
0.40
0.72
3.25
28.95
0.58
1.87
33
16.14
P/E ratio (avg)x
20.17
21.00
22.08
21.15
18.80
16.84
16.93
16.45
16.78
15.46
31.75
16.78
17.86
72
24.48
EV/EBITx
49.68
55.34
62.38
71.14
68.92
64.63
71.04
82.41
91.42
85.63
30.97
82.41
69.98
33
4.92
FCF yield (avg)%
31.48
34.40
35.69
38.33
39.99
38.16
38.84
39.14
41.06
41.20
14.57
39.14
38.58
35
16.81
FCF margin%
16.43
15.36
17.45
16.26
17.13
17.94
15.43
12.61
15.14
16.53
14.87
15.43
16.35
14
0.398
FCF / Net incomex
1.842
1.872
2.086
2.091
2.082
2.364
2.635
2.637
2.822
2.849
1.544
2.637
2.227
69
10.91
ROIC%
3.23
1.78
0.40
0.40
1.15
4.09
6.30
8.72
7.97
5.06
10.75
6.30
3.66
63
20.04
Return on equity%
16.61
17.85
18.05
17.27
16.69
17.21
19.63
20.86
18.90
18.12
13.04
18.90
17.95
87
26.48
Return on assets%
0.53
0.40
1.62
0.40
2.28
4.66
7.28
6.30
4.65
5.92
12.46
5.92
3.47
74
0.25
EPS€
0.14
0.14
0.16
0.17
0.20
0.21
0.23
0.25
0.28
0.27
0.27
6.31%
7.69%
—
8.11
EPS growth%
22.74
24.29
23.86
25.09
25.79
23.06
21.41
18.81
20.31
19.65
25.49
20.31
22.90
85
0.59
Bookvalue per sh€
0.57
0.66
0.76
0.82
0.84
0.89
1.07
1.08
1.27
1.51
0.30
12.34%
10.17%
—
0.46
FCF per share€
0.21
0.22
0.26
0.29
0.33
0.40
0.44
0.50
0.57
0.60
0.57
12.47%
11.12%
—
0.47
Dividend per sh€
0.47
0.45
0.43
0.44
0.46
0.47
0.43
0.48
0.52
0.55
0.50
4.05%
1.72%
—
14.44
Div yield (avg)%
5.42
7.43
5.94
6.17
5.19
3.33
4.46
6.05
4.88
6.20
9.06
4.88
5.68
61
7.59
Payout ratio%
25.06
25.54
24.16
22.62
21.64
21.69
20.15
17.32
17.75
16.29
14.45
17.75
21.67
46
2.309
Shares (diluted)M
2.740
3.278
3.407
3.365
3.876
4.308
4.646
4.892
5.879
6.685
2.376
11.52%
10.47%
82
9.03
Buyback yield%
4.62
2.77
5.51
4.34
4.42
5.09
4.82
4.85
3.16
4.71
12.64
4.82
4.67
35
0.276
D/E ratiox
0.316
0.286
0.292
0.318
0.308
0.313
0.298
0.326
0.352
0.372
0.724
0.326
0.315
50
0.509
Enterprise value€M
0.460
0.456
0.524
0.574
0.590
0.649
0.626
0.712
0.752
0.877
0.354
8.25%
7.45%
84
0.329
LT debt€M
0.409
0.428
0.487
0.463
0.473
0.550
0.572
0.568
0.580
0.596
0.900
4.75%
3.71%
33
Revenue
€0.854M
4.24%
1.00×
Cost of revenue
€0.547M
3.97%
0.97×
Operating expenses
€0.159M
5.07%
1.08×
Goodwill & intangibles
19.34%
Cash and investments
14.55%