0.635
Revenue€M
0.566
0.573
0.572
0.596
0.617
0.640
0.662
0.681
0.681
0.657
0.760
2.69%
2.08%
32
10.11
Revenue growth%
21.34
18.86
18.84
18.40
16.19
18.45
21.14
22.49
21.92
11.09
17.28
21.14
20.00
66
26.06
Gross margin%
2.78
1.51
2.61
1.00
0.93
1.48
2.69
0.73
0.40
5.08
20.88
0.93
1.49
46
8.77
Operating margin%
25.18
26.74
25.34
23.62
23.25
20.82
23.81
24.49
22.25
26.20
20.00
23.25
24.15
34
8.08
Net margin%
7.10
9.36
10.91
13.52
11.34
10.77
11.06
14.01
12.65
7.81
6.12
11.34
10.98
94
25.11
P/E ratio (avg)x
28.71
32.26
31.99
32.70
35.17
36.95
41.57
43.43
49.17
18.95
35.56
41.57
33.93
81
18.92
EV/EBITx
26.44
27.77
31.80
32.50
36.62
39.54
43.92
43.41
47.65
18.61
26.11
43.41
34.56
43
19.74
FCF yield (avg)%
18.90
16.29
17.81
15.82
16.63
18.55
15.75
15.12
17.93
29.81
27.47
16.63
17.22
85
4.01
FCF margin%
15.07
15.17
12.80
10.52
13.15
14.07
11.59
11.16
10.22
17.43
5.43
11.59
12.98
6
0.536
FCF / Net incomex
0.467
0.462
0.498
0.489
0.528
0.559
0.527
0.463
0.500
0.927
1.548
0.527
0.495
39
20.25
ROIC%
23.42
23.45
21.63
23.76
26.31
23.97
26.26
23.86
22.97
5.64
12.86
23.97
23.60
6
11.94
Return on equity%
5.37
3.48
2.00
2.10
0.86
0.40
0.40
1.58
0.40
17.59
10.86
0.40
1.79
19
20.65
Return on assets%
29.99
30.60
31.49
28.72
26.05
24.64
26.57
28.66
30.94
14.72
8.28
26.57
29.35
59
0.08
EPS€
0.15
0.16
0.16
0.16
0.14
0.15
0.14
0.13
0.12
0.08
0.08
(5.29%)
(2.26%)
—
15.78
EPS growth%
13.31
11.61
9.10
10.44
9.80
8.83
11.09
12.95
12.53
21.96
29.97
11.09
11.35
70
0.25
Bookvalue per sh€
0.15
0.16
0.16
0.16
0.16
0.15
0.16
0.15
0.17
0.26
0.14
1.27%
1.16%
—
0.19
FCF per share€
0.13
0.14
0.16
0.17
0.19
0.22
0.22
0.25
0.28
0.08
0.05
10.13%
9.77%
—
0.13
Dividend per sh€
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.27
0.08
3.51%
(0.19%)
—
7.25
Div yield (avg)%
22.22
20.68
18.10
20.62
17.64
14.77
12.88
12.14
9.39
26.96
8.45
12.88
17.87
42
5.01
Payout ratio%
4.49
3.68
1.28
0.40
1.87
2.57
5.17
3.86
5.34
6.60
27.86
3.86
3.77
56
1.237
Shares (diluted)M
0.744
0.688
0.694
0.638
0.672
0.728
0.725
0.667
0.618
1.250
1.286
(0.63%)
(2.89%)
35
28.97
Buyback yield%
6.51
6.84
6.25
7.31
6.72
7.09
9.45
6.97
8.92
25.98
29.26
7.09
6.91
46
1.087
D/E ratiox
2.242
2.314
2.627
3.028
3.369
3.309
3.508
4.160
4.282
1.508
1.182
3.508
3.169
54
0.480
Enterprise value€M
0.305
0.332
0.360
0.384
0.373
0.378
0.372
0.406
0.388
0.641
0.211
0.22%
3.03%
87
0.141
LT debt€M
0.172
0.179
0.175
0.191
0.192
0.205
0.218
0.198
0.215
0.268
0.343
2.32%
3.31%
12
Revenue
€0.681M
2.08%
1.00×
Cost of revenue
€0.325M
2.42%
1.03×
Operating expenses
€0.133M
1.51%
0.95×
Goodwill & intangibles
16.92%
Property and equipment
15.47%