1.115
Revenue€M
0.868
0.943
1.021
1.090
1.164
1.234
1.359
1.487
1.616
1.713
1.229
8.04%
7.79%
61
29.10
Revenue growth%
20.91
18.16
15.30
13.85
13.21
10.35
9.94
8.05
7.89
9.13
26.80
9.13
11.78
52
28.71
Gross margin%
12.68
13.25
16.22
13.90
13.49
15.11
16.09
13.21
14.30
16.04
8.09
15.11
14.10
62
26.63
Operating margin%
18.57
17.20
17.32
14.76
16.75
19.21
19.80
19.16
21.11
21.88
19.23
19.80
18.86
43
2.50
Net margin%
32.08
33.09
31.43
33.13
35.39
36.09
34.84
36.49
37.01
34.15
7.00
36.09
34.50
34
21.73
P/E ratio (avg)x
8.254
7.582
7.019
6.764
6.613
6.435
6.227
6.108
5.376
4.701
23.47
6.108
6.524
51
6.782
EV/EBITx
8.258
7.671
8.208
7.000
6.802
7.215
7.447
7.870
7.187
6.434
19.31
7.215
7.331
31
9.60
FCF yield (avg)%
23.34
23.33
25.04
26.46
24.44
26.79
29.04
30.08
32.45
30.41
10.82
30.08
26.62
14
7.40
FCF margin%
22.44
19.74
19.97
19.47
17.75
18.05
17.00
16.88
18.07
19.59
3.85
18.05
18.77
93
0.909
FCF / Net incomex
0.647
0.671
0.635
0.545
0.564
0.566
0.535
0.529
0.518
0.499
0.228
0.529
0.554
36
29.07
ROIC%
14.82
16.89
19.68
19.74
22.30
20.10
17.95
17.29
20.24
22.93
13.53
20.10
19.71
67
8.35
Return on equity%
24.54
22.33
21.47
20.05
18.43
19.14
18.60
21.47
23.70
24.09
18.43
21.47
21.47
94
27.05
Return on assets%
15.16
17.09
14.98
15.45
13.54
13.63
14.85
12.52
12.21
14.18
7.20
13.63
14.52
61
0.01
EPS€
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
4.35%
3.22%
—
3.37
EPS growth%
25.63
23.55
25.29
22.35
19.87
21.93
20.02
22.41
19.61
21.03
7.19
21.03
22.14
72
0.03
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
9.20%
7.58%
—
0.01
FCF per share€
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.02
10.30%
7.48%
—
0.01
Dividend per sh€
0.03
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.07
0.06
0.02
6.51%
7.63%
—
3.33
Div yield (avg)%
11.15
11.66
14.16
14.13
12.79
11.17
9.35
6.94
4.63
2.85
12.89
6.94
11.16
7
25.93
Payout ratio%
14.02
11.64
13.00
12.19
14.92
16.44
16.13
16.61
19.01
19.31
2.98
16.61
15.52
91
39.39
Shares (diluted)M
54.11
63.83
76.97
84.45
101.6
109.6
122.1
128.4
132.2
143.7
38.46
7.19%
10.28%
80
6.15
Buyback yield%
21.62
22.53
25.34
28.06
25.08
27.00
29.25
27.66
30.06
27.10
25.31
27.66
27.05
86
1.091
D/E ratiox
0.664
0.719
0.843
0.836
0.813
0.803
0.812
0.836
0.861
0.996
0.278
0.836
0.824
70
1.447
Enterprise value€M
0.446
0.481
0.466
0.484
0.448
0.405
0.384
0.390
0.344
0.363
1.230
(4.16%)
(1.36%)
11
0.303
LT debt€M
1.315
1.260
1.382
1.298
1.349
1.429
1.634
1.547
1.670
1.588
0.289
3.32%
3.06%
76
Revenue
€1.713M
7.79%
1.00×
Cost of revenue
€1.199M
7.79%
1.00×
Operating expenses
€0.296M
7.00%
0.93×
Goodwill & intangibles
17.55%
Property and equipment
15.97%
Cash and investments
15.93%