1.790
Revenue€M
4.470
4.574
4.655
4.775
4.809
4.790
4.969
5.020
5.075
5.173
1.835
1.47%
1.80%
88
25.50
Revenue growth%
19.70
19.64
21.32
18.35
19.66
19.93
20.15
22.89
24.34
22.64
10.89
22.64
20.04
84
10.32
Gross margin%
30.20
29.06
29.26
29.73
27.11
28.08
28.58
27.91
25.93
26.95
23.75
27.91
28.33
38
15.89
Operating margin%
17.89
19.03
20.33
19.89
16.93
16.83
17.33
14.53
17.01
19.48
21.91
17.01
17.61
23
2.73
Net margin%
12.48
12.05
10.28
9.38
7.54
7.83
5.09
5.73
5.15
2.86
27.80
5.15
7.68
54
17.53
P/E ratio (avg)x
58.36
61.94
71.75
82.67
96.20
99.34
109.2
114.3
123.8
134.0
12.14
114.3
97.77
83
31.77
EV/EBITx
20.74
20.89
22.74
21.89
23.99
22.83
22.18
24.16
26.84
28.16
19.12
24.16
22.78
24
4.46
FCF yield (avg)%
9.41
8.08
6.71
8.79
6.29
7.38
4.54
3.55
5.44
5.15
26.61
5.15
6.50
87
22.47
FCF margin%
18.95
20.18
20.59
20.70
19.27
19.02
18.11
18.38
16.15
15.54
27.82
18.11
18.98
45
0.801
FCF / Net incomex
0.490
0.555
0.641
0.731
0.761
0.840
0.961
1.105
1.052
1.113
1.560
1.052
0.801
84
13.25
ROIC%
4.30
7.20
9.47
7.72
5.99
7.97
10.30
10.17
12.23
13.91
29.52
10.30
8.72
53
3.40
Return on equity%
12.41
11.72
9.62
10.26
10.91
11.82
12.76
14.93
13.99
15.38
18.96
13.99
12.12
51
14.69
Return on assets%
9.29
8.66
10.11
9.65
8.87
6.47
7.73
5.00
7.41
6.87
2.94
6.87
8.19
34
0.12
EPS€
0.08
0.09
0.10
0.11
0.11
0.11
0.12
0.13
0.12
0.14
0.13
4.63%
4.40%
—
14.83
EPS growth%
11.50
9.36
12.14
10.32
11.83
9.78
10.71
7.99
7.89
9.05
14.77
9.05
10.05
32
0.11
Bookvalue per sh€
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.05
0.73%
(1.70%)
—
0.07
FCF per share€
0.14
0.13
0.12
0.12
0.13
0.14
0.15
0.15
0.15
0.16
0.05
3.38%
1.38%
—
0.18
Dividend per sh€
0.10
0.10
0.10
0.09
0.09
0.10
0.10
0.09
0.10
0.10
0.11
2.89%
(0.86%)
—
9.90
Div yield (avg)%
13.12
11.28
13.58
11.88
9.45
8.65
5.86
3.89
3.10
4.05
21.05
4.05
9.05
60
13.15
Payout ratio%
20.16
22.53
21.28
20.37
18.14
19.03
16.87
15.81
16.69
18.17
19.51
16.87
18.60
19
11.18
Shares (diluted)M
17.01
19.46
21.13
21.31
20.89
20.68
20.07
23.19
26.97
26.32
10.87
4.73%
4.72%
91
28.98
Buyback yield%
16.51
15.70
14.81
13.78
16.76
14.86
16.67
14.51
12.36
10.69
19.93
14.51
14.84
67
0.508
D/E ratiox
0.351
0.369
0.411
0.426
0.493
0.491
0.544
0.583
0.667
0.744
0.913
0.583
0.492
23
3.046
Enterprise value€M
1.981
2.192
2.419
2.638
2.505
2.455
2.239
2.334
2.342
2.320
5.199
(1.52%)
2.72%
41
2.899
LT debt€M
6.181
6.601
6.502
7.058
6.855
7.560
7.363
8.296
7.749
7.669
2.211
2.27%
2.14%
91
Revenue
€5.173M
1.80%
1.00×
Cost of revenue
€2.980M
2.07%
1.03×
Operating expenses
€0.952M
1.80%
1.00×
Cash and investments
16.80%
Property and equipment
16.71%