0.582
Revenue€M
2.270
2.424
2.605
2.769
2.924
3.060
3.311
3.553
3.696
3.942
0.596
6.16%
6.39%
43
4.96
Revenue growth%
25.27
24.77
23.24
21.09
23.05
21.03
23.16
25.65
28.37
28.48
20.82
25.65
24.00
25
28.69
Gross margin%
1.77
0.83
1.73
3.74
0.79
3.37
6.13
4.55
4.74
3.29
2.67
4.55
3.33
15
20.13
Operating margin%
24.72
26.04
23.97
21.32
19.42
16.69
18.42
16.16
16.37
14.12
7.40
16.37
18.92
84
2.80
Net margin%
18.46
18.42
18.90
18.24
19.54
20.71
21.85
22.56
25.13
27.86
12.46
22.56
20.12
39
29.20
P/E ratio (avg)x
12.84
13.32
15.32
16.48
16.71
18.37
19.53
22.48
20.69
19.69
19.95
19.69
17.54
72
10.08
EV/EBITx
7.292
6.790
7.536
6.805
6.019
5.914
6.015
5.456
4.858
5.335
35.35
5.456
6.017
21
6.97
FCF yield (avg)%
26.69
24.29
23.64
20.75
22.00
22.71
23.59
25.00
23.80
21.04
7.85
23.59
23.62
18
16.45
FCF margin%
16.49
18.12
16.79
18.50
16.16
16.50
16.42
17.64
15.44
13.35
7.60
16.42
16.49
81
0.231
FCF / Net incomex
1.887
1.828
1.924
1.721
1.893
1.937
1.726
1.702
1.650
1.455
1.199
1.702
1.777
47
10.35
ROIC%
11.08
11.80
11.38
12.44
13.76
15.57
12.92
10.35
8.40
9.14
16.05
10.35
11.59
90
24.99
Return on equity%
9.98
8.22
10.29
8.88
8.63
10.30
8.08
7.01
4.29
3.89
10.92
7.01
8.42
75
14.85
Return on assets%
5.43
6.27
6.18
6.33
6.71
9.51
11.23
13.06
15.49
14.98
22.99
13.06
8.11
58
0.01
EPS€
—
—
—
—
0.01
0.01
0.01
0.01
—
—
0.01
(2.58%)
0.93%
—
4.15
EPS growth%
6.32
8.98
7.65
7.44
8.06
9.86
8.12
8.33
7.68
5.10
6.58
8.12
7.87
68
0.01
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
5.02%
5.62%
—
—
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
12.84%
12.90%
—
—
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.35%)
1.32%
—
29.55
Div yield (avg)%
24.67
24.31
23.01
23.63
26.05
24.17
24.74
24.49
25.66
26.74
8.49
24.74
24.58
62
6.35
Payout ratio%
9.04
10.42
10.90
10.01
7.68
7.85
9.91
7.18
8.34
11.22
22.23
8.34
9.48
36
207.3
Shares (diluted)M
222.3
228.2
266.5
313.7
308.8
345.5
375.5
354.8
364.3
361.7
213.6
3.21%
5.44%
80
11.83
Buyback yield%
8.20
8.35
10.20
8.51
6.19
5.39
8.32
11.14
9.28
11.54
8.31
9.28
8.43
69
0.288
D/E ratiox
0.624
0.580
0.617
0.554
0.517
0.505
0.550
0.605
0.621
0.639
1.512
0.605
0.592
12
2.974
Enterprise value€M
5.559
6.319
6.355
7.245
7.744
7.557
8.903
10.36
11.89
14.08
3.413
12.70%
10.07%
41
0.885
LT debt€M
3.764
4.159
4.398
4.766
5.105
5.445
5.500
5.487
5.649
6.103
1.321
3.64%
5.85%
43
Revenue
€3.942M
6.39%
1.00×
Cost of revenue
€2.747M
6.37%
1.00×
Operating expenses
€0.769M
6.48%
1.01×
Cash and investments
15.43%