5.241
Revenue€M
8.989
9.082
9.334
9.552
9.804
10.07
10.32
10.40
10.54
10.62
5.495
1.61%
1.87%
52
5.84
Revenue growth%
24.77
27.12
24.63
25.72
26.60
27.23
26.98
28.24
30.06
32.55
13.41
28.24
27.05
61
27.24
Gross margin%
12.01
11.44
9.65
9.38
9.68
8.73
8.63
6.36
6.11
5.98
12.52
6.36
9.06
92
28.45
Operating margin%
27.46
27.07
24.74
23.64
25.80
25.61
24.31
22.94
24.70
23.60
23.35
24.31
24.72
34
25.78
Net margin%
2.55
0.40
0.40
1.79
0.40
0.40
2.15
0.40
2.03
1.02
16.42
1.02
0.71
31
28.22
P/E ratio (avg)x
43.38
47.87
54.29
55.30
58.42
60.82
69.49
69.02
67.08
78.22
13.25
69.02
59.62
89
37.51
EV/EBITx
12.77
13.10
13.30
12.86
14.00
13.26
12.02
13.02
13.73
14.55
20.11
13.26
13.18
51
4.19
FCF yield (avg)%
1.69
0.40
2.67
2.39
1.44
1.36
1.42
4.26
1.71
3.26
7.98
1.71
1.70
88
18.64
FCF margin%
16.71
15.70
15.60
17.86
17.18
15.64
12.74
12.56
11.00
10.93
23.80
12.56
15.62
34
1.733
FCF / Net incomex
2.257
2.624
2.892
3.060
3.214
3.562
3.722
3.803
4.300
4.773
0.912
3.803
3.388
75
10.78
ROIC%
15.15
16.28
17.70
19.40
18.43
18.63
20.97
23.06
23.43
25.18
12.20
23.06
19.02
15
10.00
Return on equity%
0.40
0.40
0.40
2.13
3.50
3.64
1.80
0.40
0.40
0.40
6.51
0.40
0.40
48
5.45
Return on assets%
20.21
23.19
22.94
20.31
21.58
23.47
25.56
25.17
22.44
24.06
12.78
24.06
23.06
13
0.32
EPS€
0.18
0.16
0.16
0.17
0.17
0.16
0.15
0.15
0.16
0.15
0.33
(2.38%)
(3.16%)
—
26.69
EPS growth%
3.47
4.98
2.50
5.22
3.72
6.49
5.68
3.72
5.00
5.43
7.09
5.43
4.99
89
0.58
Bookvalue per sh€
0.92
0.90
1.00
0.99
1.16
1.39
1.42
1.60
1.74
2.04
0.44
11.92%
8.53%
—
0.29
FCF per share€
0.74
0.67
0.68
0.75
0.75
0.68
0.69
0.77
0.70
0.73
0.24
(0.73%)
0.47%
—
0.59
Dividend per sh€
0.58
0.63
0.68
0.61
0.65
0.68
0.69
0.61
0.64
0.61
0.48
(1.16%)
0.22%
—
15.41
Div yield (avg)%
22.67
21.94
24.23
21.80
19.77
17.77
15.74
14.55
17.13
17.46
25.28
17.13
18.77
25
25.30
Payout ratio%
20.59
22.60
23.20
24.12
25.94
27.97
30.66
29.26
29.36
31.38
18.22
29.36
26.95
95
14.79
Shares (diluted)M
23.09
22.47
22.17
23.28
26.33
31.41
33.47
36.52
37.80
40.02
14.19
8.74%
6.46%
69
18.12
Buyback yield%
15.59
13.10
14.27
13.77
12.81
10.57
10.33
13.26
12.32
11.22
8.62
11.22
12.96
51
0.802
D/E ratiox
0.651
0.670
0.682
0.709
0.772
0.899
0.967
1.044
1.045
1.132
0.150
1.044
0.835
83
7.253
Enterprise value€M
3.404
3.680
3.973
3.651
3.389
3.573
3.502
3.220
2.834
3.081
5.758
(1.88%)
(0.46%)
82
9.447
LT debt€M
13.62
16.58
18.76
21.93
25.73
28.73
34.40
38.31
46.60
47.00
6.988
12.81%
14.11%
79
Revenue
€10.62M
1.87%
1.00×
Cost of revenue
€5.785M
1.61%
0.97×
Operating expenses
€1.387M
1.65%
0.98×
Cash and investments
16.66%
Property and equipment
15.89%