1.509
Revenue€M
5.466
5.924
6.221
6.679
7.030
7.624
8.224
8.547
9.191
1.628
1.587
6.59%
7.06%
79
29.45
Revenue growth%
20.46
19.12
16.81
19.63
17.23
19.60
16.64
15.69
13.23
11.39
14.25
16.64
17.83
66
18.98
Gross margin%
0.40
2.19
2.79
0.40
1.11
0.98
2.69
0.40
1.99
25.59
20.17
1.11
1.05
22
17.63
Operating margin%
32.72
32.85
31.11
28.46
30.48
31.04
32.39
35.21
34.71
14.54
11.14
32.39
32.55
85
2.23
Net margin%
12.18
13.20
11.97
9.23
8.73
6.73
7.57
7.82
10.80
21.05
2.92
7.82
10.02
74
21.84
P/E ratio (avg)x
37.62
40.07
38.79
36.79
39.42
39.44
38.19
39.50
41.24
10.85
16.36
39.44
39.11
32
25.59
EV/EBITx
30.28
29.50
29.18
32.23
37.91
43.18
42.14
43.91
51.08
17.86
25.29
43.18
35.07
24
4.11
FCF yield (avg)%
12.22
11.28
9.84
9.35
10.64
12.30
13.36
16.20
16.42
15.76
23.37
13.36
11.77
58
27.66
FCF margin%
5.04
4.25
4.38
2.73
0.63
0.40
2.80
5.18
6.47
17.06
28.43
2.80
4.31
82
0.603
FCF / Net incomex
0.780
0.745
0.744
0.787
0.780
0.813
0.837
0.849
0.827
0.496
0.502
0.827
0.783
84
28.29
ROIC%
19.36
19.54
21.44
23.78
26.27
27.59
26.74
25.66
25.06
14.76
8.70
26.27
24.42
66
7.37
Return on equity%
21.83
24.27
24.81
24.73
23.29
22.55
24.29
23.88
26.68
16.21
13.30
23.88
24.07
58
13.47
Return on assets%
11.61
11.26
8.90
9.24
8.77
6.34
4.19
6.44
5.22
27.08
2.51
6.34
8.84
67
0.01
EPS€
0.03
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.01
0.01
5.82%
0.27%
—
28.72
EPS growth%
30.19
28.09
27.62
27.07
24.79
27.48
26.68
25.05
23.53
13.39
12.27
25.05
27.28
32
0.03
Bookvalue per sh€
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.01
4.19%
4.83%
—
0.01
FCF per share€
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.01
0.01
9.53%
10.97%
—
0.02
Dividend per sh€
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.02
2.57%
3.66%
—
11.70
Div yield (avg)%
23.79
26.77
24.61
25.78
25.65
23.15
24.89
24.78
24.32
27.99
10.03
24.78
24.69
89
27.28
Payout ratio%
16.69
17.47
19.91
18.22
17.82
18.51
17.23
19.39
22.32
7.90
12.87
18.51
18.37
37
401.1
Shares (diluted)M
347.7
348.7
374.3
359.7
376.0
336.3
339.0
318.1
309.2
400.4
401.1
(2.98%)
(0.18%)
67
26.55
Buyback yield%
18.15
18.87
19.32
19.89
19.04
16.64
17.25
17.32
14.58
12.46
14.08
17.25
18.35
56
1.488
D/E ratiox
0.643
0.679
0.636
0.556
0.485
0.484
0.506
0.449
0.392
0.898
0.875
0.484
0.531
41
4.599
Enterprise value€M
4.478
5.295
5.940
6.982
8.019
8.997
9.191
10.59
12.69
6.476
10.86
12.69%
12.85%
11
7.363
LT debt€M
6.515
6.619
6.930
7.038
7.725
7.049
7.355
6.769
6.650
11.46
11.64
(1.13%)
(0.41%)
30
Revenue
€9.191M
7.06%
1.00×
Cost of revenue
€5.696M
7.07%
1.00×
Operating expenses
€1.269M
6.72%
0.97×
Cash and investments
19.14%