0.137
Revenue€M
1.576
1.645
1.739
1.796
1.859
1.885
1.926
1.983
2.096
2.218
0.141
3.59%
3.86%
33
23.48
Revenue growth%
19.37
17.42
19.19
19.23
16.44
13.79
11.58
9.85
10.34
8.41
10.79
10.34
15.11
33
26.81
Gross margin%
4.70
3.39
6.29
4.51
6.84
4.06
2.94
3.83
4.77
5.05
6.65
4.06
4.61
78
4.80
Operating margin%
12.89
11.68
10.85
11.31
10.92
10.92
10.55
13.54
13.04
13.79
27.84
13.04
11.49
13
25.89
Net margin%
32.58
31.13
29.86
29.70
30.71
30.80
30.80
31.46
32.79
35.10
19.93
31.46
30.97
12
22.42
P/E ratio (avg)x
39.62
43.94
47.31
43.59
49.16
48.59
49.23
49.32
53.64
50.37
13.31
49.32
48.87
47
18.46
EV/EBITx
44.91
45.69
51.80
58.17
64.32
66.29
78.83
84.69
93.93
96.23
17.88
84.69
65.30
19
25.07
FCF yield (avg)%
32.33
33.91
31.13
33.24
34.97
37.47
37.01
37.30
37.31
37.26
17.03
37.30
35.99
13
4.83
FCF margin%
24.85
27.10
24.42
23.50
26.35
27.12
29.08
31.48
33.83
36.25
23.83
31.48
27.11
51
0.541
FCF / Net incomex
0.937
0.891
0.995
1.109
1.083
1.054
1.022
1.058
1.017
0.982
0.637
1.022
1.019
45
16.19
ROIC%
15.66
17.10
17.39
16.58
18.64
17.49
15.42
13.56
11.43
14.08
3.68
14.08
16.12
83
7.52
Return on equity%
16.70
17.30
17.85
17.91
16.88
16.89
16.64
15.75
17.82
19.79
11.20
16.89
17.09
86
5.38
Return on assets%
14.47
11.76
14.23
15.56
14.84
12.32
13.61
14.34
13.48
11.65
16.67
13.48
13.92
45
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.20%)
(0.02%)
—
23.89
EPS growth%
17.42
15.61
13.71
15.21
15.64
17.40
15.22
16.02
16.49
13.60
4.66
16.02
15.62
31
—
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(5.92%)
(2.22%)
—
—
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.55%
2.83%
—
—
Dividend per sh€
0.01
0.01
0.01
—
—
—
—
—
—
—
0.01
(1.45%)
(3.45%)
—
8.38
Div yield (avg)%
20.39
17.71
19.80
20.46
19.81
18.05
19.99
19.46
18.41
16.22
22.13
18.41
19.63
95
22.59
Payout ratio%
33.73
34.11
31.18
29.40
28.60
29.68
31.76
30.52
32.36
33.93
23.50
31.76
31.47
84
98.54
Shares (diluted)M
93.09
99.26
102.3
109.3
109.4
115.5
104.2
112.4
105.0
98.59
97.16
(2.07%)
0.16%
62
2.52
Buyback yield%
20.41
22.27
21.75
23.79
22.38
21.82
20.22
20.82
18.50
18.95
14.65
20.22
21.29
61
0.805
D/E ratiox
1.170
1.367
1.454
1.528
1.640
1.637
1.559
1.464
1.470
1.574
0.319
1.559
1.499
17
0.978
Enterprise value€M
0.710
0.760
0.683
0.593
0.639
0.616
0.600
0.596
0.558
0.585
0.541
(1.75%)
(1.59%)
27
1.174
LT debt€M
0.232
0.232
0.228
0.250
0.225
0.245
0.240
0.220
0.238
0.208
0.194
(1.62%)
(2.48%)
27
Revenue
€2.218M
3.86%
1.00×
Cost of revenue
€1.203M
3.88%
1.00×
Operating expenses
€0.534M
3.88%
1.00×
Cash and investments
14.61%