2.170
Revenue€M
5.172
5.417
5.846
6.245
6.557
6.881
7.284
7.753
8.328
8.942
2.422
6.40%
6.34%
76
26.85
Revenue growth%
2.85
0.40
0.40
2.00
0.40
2.99
2.95
2.96
5.69
8.09
14.91
2.99
2.90
10
10.04
Gross margin%
5.60
5.43
5.51
6.79
9.40
11.12
10.52
12.80
10.10
7.85
22.54
10.52
8.62
68
24.16
Operating margin%
10.67
11.27
9.10
7.42
7.48
8.38
8.35
9.88
11.13
8.34
13.72
8.38
8.74
85
18.11
Net margin%
11.35
10.33
11.82
12.03
10.23
11.25
13.55
13.26
11.44
13.26
23.42
13.26
11.63
54
18.09
P/E ratio (avg)x
16.73
18.15
16.57
15.82
15.39
16.76
17.38
16.63
16.33
16.12
34.91
16.63
16.60
53
30.26
EV/EBITx
20.91
23.37
21.75
21.45
19.14
18.03
20.32
21.65
21.15
22.89
34.54
21.15
21.30
61
27.13
FCF yield (avg)%
21.06
18.98
18.87
18.76
20.16
20.98
20.80
21.10
21.95
20.43
13.51
20.98
20.61
77
7.78
FCF margin%
17.31
20.23
22.74
22.45
20.00
21.92
23.16
23.00
21.34
18.67
17.60
21.92
21.63
15
0.779
FCF / Net incomex
0.437
0.422
0.405
0.397
0.400
0.346
0.328
0.303
0.263
0.235
0.169
0.303
0.372
47
21.54
ROIC%
25.86
24.60
23.38
22.22
20.48
19.90
17.98
15.74
16.49
16.64
3.57
16.64
20.19
89
3.30
Return on equity%
13.73
11.69
11.84
10.89
13.19
14.47
16.77
14.82
12.73
10.02
21.09
14.47
12.96
63
13.03
Return on assets%
24.98
22.06
20.18
17.64
17.22
19.24
19.68
18.28
17.62
18.26
29.70
18.28
18.76
65
0.08
EPS€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.09
8.65%
7.25%
—
19.74
EPS growth%
29.46
28.16
29.16
27.32
27.35
29.29
27.94
29.47
27.89
26.50
3.04
27.94
28.05
75
0.01
Bookvalue per sh€
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.07
0.07
0.08
0.05
1.78%
2.91%
—
0.04
FCF per share€
0.16
0.18
0.20
0.23
0.27
0.32
0.32
0.38
0.44
0.50
0.08
12.69%
13.84%
—
0.06
Dividend per sh€
0.09
0.09
0.10
0.11
0.11
0.11
0.13
0.12
0.12
0.11
0.05
0.14%
1.29%
—
20.01
Div yield (avg)%
16.52
16.87
15.86
13.01
14.38
16.24
14.36
14.21
12.11
14.75
26.23
14.36
14.57
14
9.51
Payout ratio%
7.82
8.40
8.20
7.50
4.65
7.63
7.86
9.76
11.46
12.75
10.09
9.76
8.03
26
31.22
Shares (diluted)M
46.03
47.37
46.50
43.98
45.55
45.03
42.39
45.01
49.47
51.27
32.04
2.39%
2.08%
75
5.38
Buyback yield%
21.59
23.71
24.88
27.00
27.86
28.08
27.29
27.47
28.39
28.42
25.48
28.08
27.38
51
0.340
D/E ratiox
0.217
0.211
0.235
0.241
0.246
0.251
0.265
0.295
0.271
0.281
0.433
0.271
0.249
35
4.323
Enterprise value€M
5.261
5.862
6.167
6.862
7.444
7.676
8.065
9.036
10.03
9.432
7.306
4.85%
6.26%
60
2.449
LT debt€M
1.677
1.835
1.940
1.913
1.952
1.984
2.199
2.098
1.972
2.115
0.676
1.62%
1.23%
19
Revenue
€8.942M
6.34%
1.00×
Cost of revenue
€5.243M
6.50%
1.02×
Operating expenses
€1.310M
6.44%
1.01×
Property and equipment
18.77%
Goodwill & intangibles
17.46%