0.390
Revenue€M
0.319
0.346
0.379
0.410
0.448
0.491
0.527
0.565
0.620
0.682
0.400
8.75%
8.59%
47
14.19
Revenue growth%
16.32
13.46
15.00
12.78
12.09
12.04
13.93
11.86
11.23
11.90
12.38
11.90
12.43
35
5.87
Gross margin%
7.93
6.49
5.68
3.49
5.67
6.92
9.05
11.44
12.48
9.87
9.50
9.87
7.43
66
24.10
Operating margin%
16.36
13.67
13.96
14.06
11.41
11.72
14.50
14.00
14.37
13.49
20.53
14.00
13.98
79
23.55
Net margin%
26.89
29.40
31.91
31.01
29.23
27.44
29.14
31.48
30.62
32.96
2.84
30.62
30.01
91
29.51
P/E ratio (avg)x
23.37
25.06
26.07
27.63
29.85
29.96
33.46
30.78
29.99
32.27
35.20
30.78
29.90
79
7.358
EV/EBITx
23.43
27.73
28.81
28.48
33.66
32.64
35.50
39.60
42.44
48.47
27.71
39.60
33.15
10
23.60
FCF yield (avg)%
18.21
19.27
18.92
21.23
21.16
21.71
24.16
26.71
24.20
21.75
6.93
24.16
21.47
67
20.39
FCF margin%
13.93
13.64
16.28
13.49
15.17
12.30
14.53
15.24
15.68
16.92
25.48
15.24
14.85
91
1.201
FCF / Net incomex
1.143
1.284
1.451
1.482
1.383
1.397
1.347
1.242
1.345
1.369
0.961
1.347
1.358
83
25.57
ROIC%
6.55
5.00
3.57
4.24
4.88
5.98
4.48
5.46
5.11
2.78
9.61
5.11
4.94
31
15.15
Return on equity%
3.36
4.67
4.04
3.51
5.07
6.75
6.55
8.07
9.44
10.45
17.35
8.07
5.81
87
25.92
Return on assets%
17.14
19.76
19.37
19.45
16.49
15.02
14.22
12.04
11.68
14.42
26.95
14.22
15.75
11
0.27
EPS€
0.81
0.76
0.83
0.82
0.87
0.81
0.84
0.85
0.85
0.88
0.28
0.24%
1.54%
—
17.82
EPS growth%
13.73
12.90
11.85
14.39
16.41
15.07
15.76
13.24
12.33
10.30
23.81
13.24
13.48
9
0.60
Bookvalue per sh€
0.37
0.36
0.33
0.36
0.40
0.42
0.41
0.37
0.40
0.38
0.49
(0.84%)
(0.23%)
—
0.49
FCF per share€
0.38
0.42
0.43
0.44
0.43
0.47
0.51
0.50
0.57
0.56
0.35
5.64%
5.53%
—
0.25
Dividend per sh€
0.95
1.13
1.15
1.39
1.68
2.00
2.04
2.25
2.52
2.88
0.11
11.39%
11.85%
—
17.56
Div yield (avg)%
0.40
0.40
2.02
2.61
0.46
0.40
0.40
2.89
0.73
3.36
7.05
0.73
0.60
81
18.16
Payout ratio%
14.38
16.43
17.55
15.15
15.15
13.87
13.49
13.29
12.79
10.15
28.64
13.29
14.13
32
0.624
Shares (diluted)M
0.663
0.723
0.710
0.749
0.749
0.856
0.910
0.960
0.975
0.959
0.630
5.07%
3.92%
89
22.68
Buyback yield%
0.40
1.99
0.40
3.23
5.44
3.72
4.93
7.69
8.23
7.32
6.40
7.32
4.32
87
1.455
D/E ratiox
1.741
1.890
1.893
1.911
2.112
2.203
2.087
2.378
2.450
2.683
1.207
2.378
2.099
89
0.486
Enterprise value€M
0.061
0.063
0.066
0.074
0.067
0.074
0.082
0.081
0.087
0.086
0.308
5.02%
3.96%
46
0.609
LT debt€M
0.242
0.237
0.220
0.212
0.187
0.197
0.206
0.218
0.215
0.233
0.528
4.46%
(0.28%)
24
Revenue
€0.682M
8.59%
1.00×
Cost of revenue
€0.477M
8.59%
1.00×
Operating expenses
€0.129M
8.67%
1.01×
Cash and investments
18.12%
Goodwill & intangibles
16.27%