0.125
Revenue€M
1.276
1.307
1.326
1.364
1.416
1.429
1.464
1.505
1.562
1.581
0.135
2.23%
2.31%
94
22.76
Revenue growth%
27.00
24.10
24.25
22.19
21.94
20.03
20.72
18.50
16.13
15.28
9.56
18.50
21.33
38
19.96
Gross margin%
11.75
12.14
14.12
15.82
13.12
12.64
10.90
12.29
12.04
14.44
27.47
12.29
12.47
56
10.56
Operating margin%
9.47
11.48
11.45
9.26
9.55
10.86
11.37
13.55
10.63
11.39
18.69
11.37
11.11
74
13.56
Net margin%
17.91
16.63
14.51
14.84
13.08
15.12
13.86
14.99
16.59
13.65
8.22
14.99
14.92
11
14.92
P/E ratio (avg)x
19.64
21.27
24.44
23.58
22.22
20.95
23.53
21.67
22.38
21.76
21.80
21.76
21.99
78
16.62
EV/EBITx
5.922
6.239
6.430
6.882
6.423
6.545
7.014
6.710
6.832
7.358
10.26
6.832
6.627
39
23.33
FCF yield (avg)%
22.76
20.06
19.34
19.71
18.14
19.50
17.09
15.93
16.98
18.26
12.00
17.09
18.80
93
16.34
FCF margin%
22.61
20.80
21.56
21.28
19.97
19.74
17.42
18.13
18.52
20.80
15.63
18.52
20.39
87
0.829
FCF / Net incomex
1.314
1.370
1.270
1.337
1.305
1.463
1.342
1.231
1.209
1.349
1.383
1.342
1.326
37
7.84
ROIC%
5.56
3.66
1.97
4.25
7.21
9.10
10.47
8.04
6.56
9.10
27.55
9.10
6.88
89
24.63
Return on equity%
26.83
25.96
23.15
23.35
20.54
21.77
18.83
20.90
20.53
20.87
17.31
20.87
21.33
20
3.11
Return on assets%
7.53
6.66
8.05
8.45
9.56
10.68
11.57
14.47
14.42
13.66
3.01
13.66
10.12
71
0.07
EPS€
0.09
0.08
0.08
0.07
0.06
0.07
0.07
0.07
0.08
0.08
0.08
4.79%
(1.20%)
—
11.47
EPS growth%
18.01
17.61
19.65
17.64
17.94
17.45
18.70
16.79
17.85
16.95
11.32
17.45
17.75
79
0.28
Bookvalue per sh€
0.35
0.42
0.49
0.57
0.56
0.65
0.68
0.81
0.82
0.93
0.15
10.57%
11.74%
—
0.06
FCF per share€
0.38
0.39
0.38
0.41
0.45
0.51
0.56
0.59
0.63
0.69
0.11
9.20%
7.68%
—
0.19
Dividend per sh€
0.39
0.40
0.43
0.45
0.46
0.47
0.48
0.47
0.46
0.46
0.22
0.24%
1.31%
—
7.08
Div yield (avg)%
19.88
22.10
20.69
17.89
15.32
17.88
19.28
18.96
21.81
21.34
28.16
19.28
19.58
53
25.90
Payout ratio%
26.47
28.86
26.47
26.65
25.72
26.54
23.80
21.03
18.48
17.80
9.15
21.03
26.10
38
1.249
Shares (diluted)M
1.130
1.177
1.151
1.190
1.357
1.521
1.471
1.478
1.402
1.294
1.218
(0.94%)
1.01%
50
13.32
Buyback yield%
21.62
19.64
22.28
20.70
21.79
21.92
23.08
21.85
22.86
20.46
11.95
21.92
21.82
38
0.582
D/E ratiox
1.434
1.585
1.740
1.609
1.726
1.976
1.835
1.939
2.214
2.509
0.978
1.976
1.788
39
1.348
Enterprise value€M
1.014
0.908
0.798
0.777
0.836
0.751
0.764
0.723
0.642
0.630
0.938
(5.50%)
(4.75%)
11
0.335
LT debt€M
0.198
0.200
0.194
0.174
0.192
0.186
0.204
0.218
0.238
0.246
0.664
5.07%
2.95%
90
Revenue
€1.581M
2.31%
1.00×
Cost of revenue
€1.107M
2.36%
1.01×
Operating expenses
€0.194M
2.47%
1.02×
Goodwill & intangibles
17.45%
Property and equipment
15.92%