0.102
Revenue€M
0.054
0.058
0.062
0.069
0.073
0.080
0.087
0.094
0.099
0.106
0.111
7.65%
7.78%
46
22.41
Revenue growth%
13.91
14.86
13.28
11.53
13.92
15.75
15.01
16.90
15.76
18.28
3.64
15.76
14.93
70
21.35
Gross margin%
29.50
32.38
30.40
30.36
31.21
32.23
33.48
35.78
38.34
36.25
15.37
35.78
32.31
62
9.66
Operating margin%
31.57
34.10
35.13
34.46
32.21
30.79
31.15
31.33
31.83
32.14
28.52
31.33
31.99
72
7.54
Net margin%
5.40
3.98
5.93
5.51
5.84
6.40
5.20
3.62
2.64
2.10
17.42
3.62
5.30
17
33.18
P/E ratio (avg)x
32.95
29.20
28.34
24.77
26.24
24.95
23.58
23.21
20.71
18.93
36.99
23.21
24.86
61
33.21
EV/EBITx
10.09
9.200
8.073
8.429
7.541
7.327
7.543
7.362
7.925
8.512
10.19
7.543
7.999
76
20.71
FCF yield (avg)%
19.21
18.04
20.13
17.20
16.35
17.59
17.25
19.95
18.30
15.52
3.71
17.59
17.81
15
13.36
FCF margin%
12.59
12.92
11.74
8.91
7.93
6.41
5.93
3.72
4.92
7.10
7.38
5.93
7.52
50
1.768
FCF / Net incomex
0.213
0.188
0.203
0.216
0.216
0.222
0.203
0.174
0.147
0.158
1.749
0.174
0.203
66
8.43
ROIC%
13.25
10.95
11.81
14.76
15.58
15.78
17.64
17.30
17.97
16.26
23.23
17.30
15.68
63
24.31
Return on equity%
10.79
8.06
10.66
11.03
13.66
15.42
17.60
19.02
17.79
19.52
25.46
17.79
14.54
14
15.53
Return on assets%
21.15
22.56
24.38
23.67
24.54
24.42
27.30
26.75
28.25
26.87
21.11
26.87
24.48
65
0.01
EPS€
0.04
0.03
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.01
11.30%
8.96%
—
23.25
EPS growth%
3.24
2.81
3.60
3.64
2.62
1.46
4.18
7.07
4.39
6.59
17.80
4.39
3.62
73
0.01
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
5.48%
4.62%
—
0.01
FCF per share€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
1.20%
—
0.02
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.02
0.03
(1.24%)
(1.95%)
—
28.89
Div yield (avg)%
2.42
0.51
0.59
0.40
0.40
1.89
0.40
1.50
2.13
0.40
16.06
1.50
0.55
40
15.57
Payout ratio%
23.67
25.18
25.65
24.14
23.53
22.33
23.71
24.39
25.61
24.84
6.32
24.39
24.27
66
1.640
Shares (diluted)M
1.654
1.807
1.616
1.495
1.362
1.273
1.120
0.978
0.954
0.888
1.564
(8.19%)
(5.45%)
30
11.12
Buyback yield%
14.78
16.61
13.87
12.45
14.38
14.51
15.50
17.67
14.84
16.20
21.37
15.50
14.81
39
1.799
D/E ratiox
0.347
0.365
0.357
0.327
0.310
0.310
0.321
0.335
0.376
0.354
0.944
0.335
0.341
81
0.036
Enterprise value€M
0.159
0.157
0.170
0.189
0.213
0.223
0.256
0.296
0.319
0.371
0.068
11.69%
9.88%
50
0.054
LT debt€M
0.153
0.175
0.208
0.228
0.238
0.265
0.271
0.316
0.324
0.369
0.059
9.15%
9.92%
50
Revenue
€0.106M
7.78%
1.00×
Cost of revenue
€0.064M
8.19%
1.04×
Operating expenses
€0.015M
7.20%
0.95×
Property and equipment
18.86%
Cash and investments
16.84%