1.273
Revenue€M
2.314
2.455
2.592
2.828
3.033
3.281
3.455
3.779
3.954
4.179
1.305
6.62%
6.65%
16
10.15
Revenue growth%
29.50
26.88
26.82
24.17
23.61
23.70
22.70
24.25
21.52
22.37
19.04
22.70
23.94
83
9.27
Gross margin%
0.64
0.40
2.78
4.15
5.73
6.49
7.76
6.56
5.36
5.26
18.77
6.49
5.31
93
8.58
Operating margin%
22.87
21.14
21.69
24.32
23.96
26.55
24.86
24.58
22.56
21.12
14.28
24.58
23.42
20
6.72
Net margin%
1.32
0.40
0.40
0.40
0.40
0.40
2.09
4.50
7.01
8.35
10.68
4.50
0.86
26
25.74
P/E ratio (avg)x
30.99
30.58
34.75
38.94
45.45
45.30
52.30
57.46
57.61
63.03
7.137
57.46
45.38
65
27.14
EV/EBITx
20.34
18.43
16.59
16.79
15.65
15.25
16.03
16.71
15.56
13.20
27.73
15.56
16.31
26
16.09
FCF yield (avg)%
25.37
26.45
27.24
29.52
31.96
33.80
36.67
33.96
35.52
32.70
19.48
33.96
32.33
13
14.54
FCF margin%
1.02
1.11
2.26
4.30
7.20
5.28
7.07
9.80
12.64
14.13
13.29
9.80
6.17
33
0.256
FCF / Net incomex
1.570
1.592
1.733
1.677
1.668
1.524
1.616
1.481
1.516
1.646
0.757
1.524
1.604
91
10.66
ROIC%
0.40
1.40
2.14
3.48
4.23
5.35
3.41
4.27
2.31
2.17
10.69
3.41
2.86
12
7.05
Return on equity%
8.69
8.78
11.16
9.54
8.56
6.69
7.12
7.48
8.44
7.63
7.11
7.48
8.50
83
12.03
Return on assets%
9.51
11.36
9.84
8.34
5.78
5.40
4.68
2.68
4.67
4.71
6.80
4.68
5.59
93
0.05
EPS€
0.25
0.26
0.26
0.27
0.23
0.21
0.22
0.23
0.21
0.18
0.06
(4.84%)
(2.70%)
—
11.07
EPS growth%
26.48
29.29
28.04
26.19
23.45
26.30
27.70
28.34
26.08
23.53
24.80
26.30
26.39
28
0.08
Bookvalue per sh€
0.33
0.35
0.35
0.36
0.34
0.37
0.40
0.40
0.40
0.43
0.09
4.89%
2.90%
—
0.09
FCF per share€
0.23
0.24
0.23
0.23
0.24
0.25
0.25
0.27
0.27
0.26
0.36
2.09%
0.09%
—
0.28
Dividend per sh€
0.56
0.67
0.76
0.91
0.94
1.10
1.27
1.24
1.24
1.23
0.17
5.56%
8.14%
—
15.09
Div yield (avg)%
27.88
27.69
28.55
25.72
22.86
22.75
21.18
19.61
22.34
23.90
27.95
22.34
23.38
35
11.96
Payout ratio%
19.82
20.42
22.46
22.80
23.87
26.07
28.82
31.47
32.78
30.98
3.08
30.98
24.97
71
6.698
Shares (diluted)M
6.840
7.400
7.259
6.828
7.160
7.455
6.465
6.166
5.588
5.658
6.825
(4.60%)
(1.30%)
36
16.81
Buyback yield%
4.93
2.72
1.68
1.00
0.40
2.76
4.10
3.52
5.55
7.02
6.56
4.10
3.14
83
1.750
D/E ratiox
1.351
1.574
1.744
1.770
1.828
1.843
2.115
2.396
2.379
2.231
0.673
2.231
1.835
21
3.617
Enterprise value€M
0.856
0.913
0.860
0.931
0.899
0.818
0.804
0.878
0.779
0.805
0.708
(2.19%)
(1.67%)
90
3.236
LT debt€M
0.907
0.969
0.974
0.969
0.847
0.892
0.853
0.744
0.726
0.673
0.468
(4.50%)
(3.76%)
46
Revenue
€4.179M
6.65%
1.00×
Cost of revenue
€2.618M
6.75%
1.01×
Operating expenses
€0.571M
6.76%
1.01×
Cash and investments
14.35%