1.219
Revenue€M
1.281
1.347
1.405
1.511
1.596
1.728
1.862
1.979
2.105
2.268
1.256
7.28%
6.51%
77
18.56
Revenue growth%
5.33
6.14
3.17
3.35
1.57
4.26
6.08
7.84
10.23
12.34
22.96
7.84
5.71
93
18.42
Gross margin%
34.79
37.48
38.15
40.49
40.92
40.85
40.11
38.51
41.35
43.30
20.71
40.85
40.30
47
21.14
Operating margin%
6.79
6.02
4.05
1.87
0.40
0.40
1.15
0.40
2.66
4.12
16.24
1.15
2.27
15
15.28
Net margin%
11.61
13.22
13.00
12.72
14.26
11.94
14.52
12.39
13.34
13.85
29.36
13.34
13.11
59
21.07
P/E ratio (avg)x
47.15
56.25
58.47
57.07
67.73
74.79
87.72
103.4
117.1
121.3
14.99
103.4
71.26
39
8.363
EV/EBITx
39.34
39.05
36.81
38.26
41.75
43.88
50.94
55.90
59.68
67.15
11.15
55.90
42.81
95
29.56
FCF yield (avg)%
5.39
5.47
3.11
4.02
2.24
1.48
3.66
1.52
1.81
0.40
10.09
1.52
2.68
46
3.81
FCF margin%
25.36
28.04
29.26
31.79
31.23
31.58
34.12
36.77
37.42
36.62
23.42
36.62
31.68
79
1.461
FCF / Net incomex
0.178
0.154
0.164
0.175
0.181
0.167
0.172
0.184
0.173
0.164
1.318
0.172
0.172
49
17.68
ROIC%
9.40
10.51
13.40
12.83
14.53
16.51
17.88
19.11
16.23
16.39
2.59
16.51
15.38
91
13.50
Return on equity%
25.30
25.85
25.63
24.04
21.75
20.63
18.76
15.84
16.41
14.39
24.67
16.41
21.19
32
4.77
Return on assets%
6.53
6.57
5.53
6.01
3.78
1.47
3.79
3.29
0.66
3.18
26.98
3.18
3.78
57
0.01
EPS€
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.36%)
(3.97%)
—
8.24
EPS growth%
0.40
0.40
0.94
2.08
0.40
0.40
2.16
0.40
0.40
0.40
29.52
0.40
0.40
24
—
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.17%
(3.15%)
—
0.01
FCF per share€
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
—
6.68%
9.40%
—
0.01
Dividend per sh€
0.02
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
4.25%
3.54%
—
28.64
Div yield (avg)%
13.06
10.30
11.92
13.60
15.17
15.28
14.14
16.25
15.83
17.30
6.62
15.83
14.65
93
17.97
Payout ratio%
5.17
5.78
6.65
8.32
8.47
6.57
3.94
4.00
1.66
3.99
24.41
3.99
5.47
89
71.00
Shares (diluted)M
109.6
106.5
112.5
127.3
146.4
155.6
180.1
175.8
191.9
190.6
68.69
5.42%
6.26%
76
25.86
Buyback yield%
31.96
33.36
32.29
32.88
34.01
36.48
37.64
38.48
39.93
41.43
29.52
38.48
35.24
51
1.536
D/E ratiox
0.644
0.607
0.578
0.637
0.593
0.623
0.677
0.745
0.805
0.761
1.014
0.745
0.641
60
1.912
Enterprise value€M
1.374
1.517
1.337
1.397
1.261
1.364
1.201
1.186
1.069
0.975
1.702
(5.01%)
(3.70%)
66
1.817
LT debt€M
1.584
1.389
1.514
1.632
1.627
1.487
1.355
1.291
1.234
1.087
1.675
(7.74%)
(4.44%)
58
Revenue
€2.268M
6.51%
1.00×
Cost of revenue
€1.588M
6.51%
1.00×
Operating expenses
€0.461M
6.81%
1.03×
Goodwill & intangibles
16.01%