19.67
Revenue€M
12.49
13.73
14.77
16.02
17.43
18.95
20.05
21.94
23.35
25.20
20.37
7.65%
8.16%
75
2.69
Revenue growth%
14.66
12.63
12.76
13.00
10.11
10.31
11.13
10.55
8.99
7.64
5.26
10.31
10.84
92
4.88
Gross margin%
5.42
6.98
9.20
6.49
6.20
3.43
1.06
2.02
0.40
0.40
26.27
1.06
4.43
15
27.18
Operating margin%
16.06
15.03
14.99
17.92
20.09
20.65
22.43
21.79
24.70
25.69
19.02
22.43
20.37
59
6.30
Net margin%
20.30
20.38
21.21
21.09
20.61
18.15
18.69
16.81
18.38
18.57
3.16
18.38
19.49
68
36.25
P/E ratio (avg)x
49.66
57.32
55.67
51.40
55.07
59.04
58.36
62.60
60.33
56.76
15.49
59.04
57.04
49
22.34
EV/EBITx
41.52
47.32
54.33
58.36
57.82
62.16
66.42
71.40
68.63
68.60
35.81
68.60
60.26
52
3.23
FCF yield (avg)%
2.82
1.18
2.17
4.49
2.11
1.21
1.57
4.19
6.97
5.88
14.69
4.19
2.49
19
4.15
FCF margin%
13.75
11.65
10.40
12.02
14.38
15.92
16.73
18.83
21.21
22.44
17.63
18.83
15.15
19
1.491
FCF / Net incomex
1.751
1.505
1.517
1.489
1.286
1.403
1.458
1.512
1.471
1.527
0.829
1.471
1.497
65
15.76
ROIC%
16.72
19.38
20.02
19.70
21.33
23.40
21.32
22.54
21.00
23.89
22.34
22.54
21.16
93
4.44
Return on equity%
21.07
19.25
19.01
16.28
15.04
16.39
17.07
17.24
20.04
22.20
21.57
17.24
18.13
53
10.20
Return on assets%
26.09
24.78
27.17
30.01
32.89
35.86
38.79
36.07
34.05
35.84
27.88
35.86
33.47
76
0.04
EPS€
0.09
0.10
0.11
0.11
0.12
0.13
0.12
0.13
0.12
0.13
0.04
2.41%
3.00%
—
25.13
EPS growth%
18.75
19.16
20.01
22.86
23.70
25.87
25.47
23.55
21.15
20.66
15.93
23.55
22.01
53
0.09
Bookvalue per sh€
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.04
(0.07%)
2.28%
—
0.09
FCF per share€
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.09
0.09
8.40%
5.74%
—
0.09
Dividend per sh€
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.05
0.06
0.06
0.10
4.64%
8.03%
—
5.02
Div yield (avg)%
19.02
18.36
16.29
14.97
15.21
16.48
17.45
20.38
22.11
20.58
7.15
20.38
17.91
87
15.64
Payout ratio%
2.89
4.71
2.78
1.77
0.40
0.83
0.47
3.23
3.58
5.40
9.02
3.23
2.84
85
115.4
Shares (diluted)M
121.8
107.2
96.74
92.44
87.36
86.59
79.91
85.28
76.59
82.80
117.9
(1.07%)
(2.97%)
49
20.36
Buyback yield%
0.40
0.40
1.55
4.16
1.23
2.29
4.62
4.15
1.37
2.24
24.59
2.29
1.90
7
0.550
D/E ratiox
1.741
1.939
1.861
1.781
2.062
2.176
2.234
2.637
2.588
2.663
0.975
2.588
2.119
32
19.57
Enterprise value€M
1.691
1.491
1.362
1.195
1.057
0.943
0.975
0.990
0.893
0.898
7.201
(3.20%)
(6.86%)
89
7.743
LT debt€M
4.830
5.808
6.966
8.333
8.483
8.598
9.181
9.801
11.70
12.97
12.07
8.87%
10.25%
56
Revenue
€25.20M
8.16%
1.00×
Cost of revenue
€16.35M
8.34%
1.02×
Operating expenses
€4.286M
7.49%
0.94×
Cash and investments
16.98%