0.218
Revenue€M
1.033
1.030
1.043
1.051
1.048
1.079
1.074
1.061
1.081
1.079
0.239
0.59%
0.60%
74
22.66
Revenue growth%
13.57
12.07
10.92
10.59
12.02
10.73
10.61
10.22
9.39
11.85
24.03
10.61
10.83
51
24.37
Gross margin%
26.14
28.27
30.15
30.37
31.58
32.30
32.71
31.13
29.80
32.41
11.40
32.30
30.75
44
2.09
Operating margin%
18.15
20.96
18.02
18.83
20.40
22.34
22.63
20.09
23.03
25.26
8.43
22.63
20.68
58
6.85
Net margin%
12.69
10.61
11.28
11.64
8.66
7.64
10.13
8.25
5.52
4.27
6.06
7.64
9.40
71
17.48
P/E ratio (avg)x
17.73
18.03
21.44
20.84
24.87
26.07
30.94
30.32
32.67
38.02
17.02
30.94
25.47
51
21.79
EV/EBITx
17.39
18.21
17.04
16.29
17.16
17.73
19.25
20.14
21.37
21.01
13.57
20.14
17.97
13
26.35
FCF yield (avg)%
10.78
11.31
10.39
7.63
6.93
5.17
3.67
5.14
2.26
0.40
29.36
3.67
6.05
26
25.80
FCF margin%
8.34
6.80
9.18
6.95
5.26
3.84
6.62
3.72
1.23
0.40
7.57
3.72
5.94
27
0.510
FCF / Net incomex
1.240
1.387
1.543
1.447
1.501
1.663
1.585
1.674
1.628
1.733
0.731
1.663
1.564
28
3.49
ROIC%
10.31
13.31
11.69
11.71
10.06
7.57
4.97
2.67
4.02
2.09
11.41
4.02
8.81
49
24.20
Return on equity%
21.67
20.59
23.30
20.36
20.24
17.99
17.12
17.03
15.70
15.51
9.51
17.03
19.11
60
18.96
Return on assets%
4.13
2.25
4.09
5.19
5.38
4.32
2.95
3.89
4.67
6.16
10.86
4.32
4.22
71
—
EPS€
0.01
0.01
—
—
—
—
—
—
—
—
—
(3.06%)
(4.95%)
—
21.11
EPS growth%
11.71
10.33
11.71
9.08
7.85
8.28
7.53
5.51
5.07
5.43
27.01
5.51
8.07
37
—
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
0.01
(5.48%)
(4.00%)
—
0.01
FCF per share€
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
10.41%
7.73%
—
—
Dividend per sh€
—
0.01
0.01
—
—
—
—
—
—
—
0.01
(1.31%)
(1.93%)
—
21.12
Div yield (avg)%
25.28
27.33
24.51
22.40
22.40
19.63
17.08
16.88
19.64
18.09
19.37
18.09
21.02
29
11.13
Payout ratio%
10.22
8.39
7.25
4.75
6.04
8.89
8.03
5.25
3.78
3.87
5.81
5.25
6.64
25
75.92
Shares (diluted)M
71.54
70.25
72.93
71.90
65.92
74.27
76.60
75.84
82.58
80.63
74.05
4.11%
0.62%
34
9.94
Buyback yield%
22.64
20.43
21.33
19.88
22.21
19.39
20.20
19.77
20.72
19.50
20.66
19.77
20.32
16
1.003
D/E ratiox
0.160
0.172
0.178
0.170
0.186
0.170
0.165
0.185
0.171
0.155
0.780
0.170
0.171
66
0.481
Enterprise value€M
0.472
0.476
0.490
0.493
0.526
0.555
0.548
0.553
0.557
0.602
0.546
2.71%
2.80%
12
0.655
LT debt€M
0.597
0.601
0.655
0.682
0.783
0.825
0.841
0.950
0.923
0.956
0.696
4.06%
6.18%
62
Revenue
€1.079M
0.60%
1.00×
Cost of revenue
€0.717M
0.76%
1.02×
Operating expenses
€0.256M
0.55%
1.00×
Property and equipment
19.17%