0.899
Revenue€M
1.445
1.530
1.613
1.710
1.864
1.982
2.085
2.190
2.391
0.995
1.070
6.93%
6.35%
67
16.99
Revenue growth%
21.85
20.83
22.30
20.90
21.17
19.83
20.37
17.99
17.16
18.79
12.61
19.83
20.60
36
3.56
Gross margin%
0.92
2.55
2.62
5.57
5.91
3.03
4.74
2.03
2.57
7.63
5.43
3.03
2.82
12
20.35
Operating margin%
27.10
28.01
27.62
28.49
30.29
27.57
29.65
30.66
31.26
20.50
12.68
30.29
28.25
45
23.93
Net margin%
9.84
8.66
9.43
8.76
10.92
12.77
9.93
9.39
11.91
6.32
27.22
10.92
9.63
14
33.80
P/E ratio (avg)x
32.26
31.94
34.21
36.72
34.63
37.91
38.89
36.47
36.98
31.45
24.43
36.98
35.55
62
17.69
EV/EBITx
12.35
12.15
11.79
12.10
12.46
12.10
11.90
12.07
12.30
13.26
13.31
12.10
12.10
82
20.09
FCF yield (avg)%
2.14
0.40
0.40
0.40
1.29
4.01
5.84
8.31
6.00
3.60
2.57
5.84
3.07
46
22.66
FCF margin%
21.37
20.40
20.93
21.07
19.98
21.97
23.54
24.43
23.64
5.97
2.40
23.54
21.22
58
0.819
FCF / Net incomex
0.420
0.369
0.346
0.372
0.351
0.357
0.319
0.306
0.277
1.147
1.474
0.319
0.354
68
13.88
ROIC%
24.71
22.59
21.85
23.67
25.16
24.21
24.37
25.67
27.86
24.14
21.48
25.16
24.29
24
28.49
Return on equity%
8.46
7.27
6.13
7.30
9.41
9.23
11.35
11.79
9.98
12.94
6.99
9.98
8.84
39
16.34
Return on assets%
3.05
4.91
3.42
5.77
7.32
9.90
10.57
8.89
6.90
29.84
23.51
8.89
6.33
48
0.64
EPS€
0.79
0.94
0.99
1.02
1.10
1.07
1.06
1.15
1.29
0.68
0.72
4.64%
6.66%
—
7.44
EPS growth%
21.86
22.28
23.31
21.66
20.31
19.75
20.67
21.36
22.25
5.86
19.82
20.67
21.51
85
0.22
Bookvalue per sh€
0.50
0.53
0.48
0.53
0.57
0.59
0.59
0.64
0.65
0.59
0.49
4.14%
3.26%
—
0.41
FCF per share€
0.30
0.35
0.33
0.34
0.36
0.36
0.39
0.44
0.42
0.25
0.62
4.52%
5.50%
—
0.35
Dividend per sh€
0.66
0.71
0.78
0.78
0.82
0.85
0.90
0.83
0.76
0.63
0.27
(0.56%)
2.58%
—
16.72
Div yield (avg)%
9.33
8.01
10.86
12.16
10.68
12.96
11.51
10.53
11.13
9.45
28.55
11.13
10.77
18
24.67
Payout ratio%
20.52
19.92
17.00
19.84
22.76
24.69
22.39
23.18
23.95
26.00
10.33
23.18
22.58
24
2.131
Shares (diluted)M
1.635
1.487
1.528
1.582
1.510
1.344
1.323
1.254
1.113
2.106
2.162
(6.79%)
(4.40%)
64
18.42
Buyback yield%
11.58
9.96
9.84
7.96
8.64
8.71
10.47
10.31
7.87
7.45
10.34
8.71
9.90
63
0.365
D/E ratiox
0.208
0.206
0.225
0.269
0.308
0.331
0.373
0.424
0.461
0.976
0.998
0.373
0.288
15
0.945
Enterprise value€M
0.617
0.664
0.758
0.826
0.765
0.724
0.798
0.865
0.952
0.684
1.671
2.89%
6.00%
32
0.123
LT debt€M
4.201
3.905
4.381
4.815
4.708
4.711
4.885
5.563
5.183
0.761
1.708
1.48%
3.49%
67
Revenue
€2.391M
6.35%
1.00×
Cost of revenue
€1.532M
6.29%
0.99×
Operating expenses
€0.400M
6.34%
1.00×
Cash and investments
18.38%
Property and equipment
18.34%