1.419
Revenue€M
9.218
9.678
10.39
11.20
11.88
12.53
13.43
14.19
15.53
16.51
1.508
6.80%
6.64%
41
10.79
Revenue growth%
11.44
10.70
11.13
12.00
13.40
13.71
15.42
17.47
16.93
14.79
25.17
15.42
13.55
86
4.94
Gross margin%
18.77
17.81
18.05
15.67
18.01
19.57
18.61
18.16
17.01
18.83
23.25
18.61
18.10
47
15.14
Operating margin%
23.57
25.26
27.24
26.35
26.98
26.82
25.87
25.52
27.45
28.32
7.99
26.82
26.58
65
19.32
Net margin%
20.78
17.83
20.73
18.39
21.13
23.07
22.20
22.26
21.29
21.29
13.00
22.20
21.21
40
29.09
P/E ratio (avg)x
15.32
15.20
15.50
14.97
14.40
15.13
16.59
17.53
17.78
20.26
9.877
17.53
15.41
88
14.97
EV/EBITx
28.82
26.51
29.43
28.13
26.31
24.34
22.74
21.25
20.46
19.40
15.35
21.25
25.32
17
16.80
FCF yield (avg)%
16.04
17.54
16.98
17.48
20.45
18.59
16.86
19.23
20.42
22.97
29.48
19.23
18.06
71
18.84
FCF margin%
19.34
18.62
16.19
14.51
13.95
13.84
11.30
14.20
12.52
11.10
10.69
12.52
14.08
21
0.516
FCF / Net incomex
2.140
2.085
1.976
2.134
2.158
2.320
2.719
2.807
3.056
3.266
1.531
2.807
2.239
90
22.99
ROIC%
5.57
5.68
5.47
6.15
6.92
8.28
7.96
7.20
6.44
8.54
6.49
7.96
6.68
16
29.92
Return on equity%
0.50
0.59
0.40
0.74
0.40
0.40
0.40
0.40
0.85
0.40
29.40
0.40
0.40
58
16.85
Return on assets%
2.09
1.42
0.40
0.40
2.52
1.43
0.40
0.40
0.40
0.40
2.61
0.40
0.40
31
0.47
EPS€
0.27
0.26
0.26
0.28
0.29
0.29
0.28
0.30
0.31
0.34
0.48
3.08%
2.85%
—
7.29
EPS growth%
22.51
21.26
21.11
24.11
21.49
21.20
24.00
21.60
22.64
24.34
23.07
22.64
22.06
50
0.32
Bookvalue per sh€
0.09
0.09
0.09
0.09
0.08
0.08
0.09
0.08
0.08
0.08
0.32
(1.52%)
(2.49%)
—
0.47
FCF per share€
0.40
0.42
0.49
0.49
0.47
0.47
0.55
0.53
0.53
0.53
0.24
2.68%
2.52%
—
0.18
Dividend per sh€
0.48
0.51
0.54
0.52
0.55
0.63
0.71
0.67
0.78
0.88
0.20
9.79%
7.47%
—
10.56
Div yield (avg)%
14.21
12.85
14.97
15.72
12.84
10.47
11.26
10.22
12.26
9.94
22.64
10.47
12.55
36
11.76
Payout ratio%
24.52
22.68
22.56
22.82
22.90
23.97
25.25
23.53
22.92
20.73
15.20
23.53
22.91
93
30.20
Shares (diluted)M
32.08
33.34
38.45
39.59
43.28
39.86
43.98
45.71
48.63
49.33
29.19
2.65%
3.84%
25
27.86
Buyback yield%
19.22
21.75
22.98
20.45
17.71
18.12
20.46
22.38
24.18
25.38
4.33
22.38
21.10
73
0.971
D/E ratiox
0.892
0.813
0.867
0.839
0.930
1.037
1.084
1.148
1.031
1.082
1.636
1.082
0.980
10
4.242
Enterprise value€M
10.40
9.388
8.092
8.146
6.995
6.933
7.192
6.572
7.053
6.709
6.287
(0.83%)
(3.65%)
89
4.881
LT debt€M
3.232
3.325
3.019
2.775
2.973
2.815
2.953
2.903
2.813
2.920
15.16
(0.36%)
(1.90%)
64
Revenue
€16.51M
6.64%
1.00×
Cost of revenue
€8.255M
6.72%
1.01×
Operating expenses
€3.965M
6.82%
1.02×
Property and equipment
16.87%