41.54
Revenue€M
19.33
20.75
21.81
23.19
24.59
25.80
27.27
29.00
30.53
32.57
42.55
5.78%
6.00%
17
23.97
Revenue growth%
18.62
17.54
16.09
17.70
15.34
17.46
14.53
16.76
15.80
13.22
21.69
15.80
16.42
15
3.61
Gross margin%
14.54
17.48
17.24
16.49
16.48
15.93
17.48
18.79
16.78
14.14
29.09
16.78
16.64
73
19.62
Operating margin%
23.90
25.31
25.68
27.21
26.40
26.07
28.68
28.57
30.62
30.93
17.85
28.68
26.81
57
2.89
Net margin%
25.60
25.72
23.19
23.93
26.74
29.59
31.82
32.34
31.61
30.09
21.58
31.61
28.17
44
28.71
P/E ratio (avg)x
27.65
26.79
26.78
27.56
32.15
35.19
37.29
43.64
50.50
53.69
13.24
43.64
33.67
5
27.42
EV/EBITx
24.92
29.28
31.42
31.44
36.71
40.42
45.91
44.45
52.30
54.50
34.82
45.91
38.57
13
7.23
FCF yield (avg)%
21.69
22.80
23.26
25.52
26.29
27.20
25.31
22.56
25.01
25.94
9.94
25.31
25.16
31
15.28
FCF margin%
0.40
1.77
0.40
2.28
0.40
0.40
0.82
1.51
0.92
1.26
15.83
0.92
0.87
81
0.313
FCF / Net incomex
0.612
0.649
0.667
0.692
0.712
0.668
0.728
0.807
0.883
0.909
1.378
0.807
0.702
95
12.96
ROIC%
30.07
32.76
35.01
35.35
35.73
33.42
31.24
30.31
31.11
32.30
27.96
31.24
32.53
38
4.65
Return on equity%
8.08
9.99
11.11
8.12
8.54
8.69
8.29
5.90
3.15
3.19
21.48
5.90
8.21
64
19.36
Return on assets%
15.01
13.32
13.83
15.65
13.30
12.62
12.15
10.69
11.36
12.89
19.80
12.15
13.10
48
0.10
EPS€
0.29
0.32
0.35
0.34
0.33
0.39
0.45
0.52
0.57
0.68
0.11
15.47%
9.95%
—
3.21
EPS growth%
15.40
14.61
15.01
15.48
13.29
15.57
16.25
16.57
14.33
15.29
12.80
15.57
15.34
24
0.25
Bookvalue per sh€
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.04
2.32%
2.70%
—
0.22
FCF per share€
0.17
0.15
0.16
0.15
0.13
0.14
0.13
0.12
0.12
0.11
0.12
(2.85%)
(5.19%)
—
0.24
Dividend per sh€
0.21
0.19
0.20
0.20
0.20
0.18
0.19
0.20
0.18
0.19
0.19
(0.91%)
(1.86%)
—
13.28
Div yield (avg)%
15.74
15.66
13.86
14.80
14.65
12.75
13.37
11.09
11.36
8.99
27.63
11.36
13.61
26
7.39
Payout ratio%
18.11
17.05
17.19
15.71
14.70
14.19
15.39
16.46
14.65
16.57
15.84
15.39
16.09
42
120.3
Shares (diluted)M
73.02
62.64
61.65
62.87
64.13
67.72
63.15
63.09
59.28
54.13
122.2
(3.33%)
(3.98%)
51
21.72
Buyback yield%
22.83
20.05
22.74
21.01
21.53
21.62
24.42
22.87
22.63
23.30
23.36
22.87
22.69
46
1.250
D/E ratiox
0.171
0.171
0.194
0.219
0.246
0.241
0.241
0.276
0.299
0.297
1.419
0.276
0.241
78
7.852
Enterprise value€M
9.811
9.845
9.264
9.449
9.891
9.066
8.675
8.868
7.495
7.425
30.36
(5.57%)
(2.06%)
28
34.75
LT debt€M
9.627
10.04
9.805
10.41
10.91
11.62
13.08
12.76
14.39
13.32
36.94
4.07%
2.88%
58
Revenue
€32.57M
6.00%
1.00×
Cost of revenue
€18.29M
6.08%
1.01×
Operating expenses
€6.890M
5.95%
1.00×
Property and equipment
16.67%
Cash and investments
16.15%