3.755
Revenue€M
23.63
23.29
23.32
22.86
22.64
22.14
22.49
22.26
22.01
22.04
4.166
(0.54%)
(0.75%)
56
26.30
Revenue growth%
1.81
2.16
2.92
1.39
4.01
3.53
3.23
1.58
0.40
0.40
29.69
1.58
1.98
71
8.55
Gross margin%
10.85
8.42
7.79
9.27
6.77
7.30
5.96
4.56
2.23
5.19
2.17
5.19
7.04
43
26.73
Operating margin%
20.40
22.99
23.25
21.63
18.70
17.61
15.98
15.56
17.79
14.96
21.92
15.98
18.24
66
28.93
Net margin%
28.63
28.18
26.68
23.69
24.28
25.01
24.91
27.18
26.58
24.30
14.20
25.01
25.79
69
7.907
P/E ratio (avg)x
40.95
42.16
41.78
46.29
52.06
59.72
67.53
73.65
77.84
81.76
9.434
73.65
55.89
88
10.56
EV/EBITx
28.70
32.29
29.34
32.89
30.31
27.42
25.68
22.90
23.90
21.30
29.96
23.90
28.06
35
24.73
FCF yield (avg)%
28.49
26.86
27.42
29.90
27.34
25.81
23.35
22.59
19.63
22.34
6.30
22.59
26.34
45
26.58
FCF margin%
19.77
20.88
20.71
23.46
22.21
22.50
24.34
21.85
21.86
19.37
22.14
21.86
21.86
94
0.751
FCF / Net incomex
0.162
0.159
0.184
0.198
0.212
0.249
0.243
0.264
0.289
0.312
1.785
0.264
0.227
79
15.40
ROIC%
13.43
15.43
16.74
18.66
20.55
21.58
24.56
22.79
20.94
22.60
2.31
22.60
20.75
50
27.57
Return on equity%
11.36
9.92
12.88
14.92
14.54
13.01
11.85
9.67
8.38
11.01
19.76
11.01
11.60
17
23.40
Return on assets%
24.83
23.55
26.22
27.06
26.54
26.08
29.02
30.86
33.69
30.95
14.92
30.86
26.80
86
0.09
EPS€
0.18
0.19
0.21
0.21
0.23
0.26
0.27
0.29
0.31
0.31
0.09
6.01%
7.14%
—
15.35
EPS growth%
4.59
4.78
7.37
10.21
7.59
9.76
9.78
10.63
11.65
9.96
23.30
9.96
9.77
51
0.13
Bookvalue per sh€
0.13
0.14
0.15
0.15
0.17
0.19
0.21
0.22
0.24
0.27
0.04
10.44%
8.19%
—
0.12
FCF per share€
0.12
0.14
0.16
0.15
0.17
0.19
0.19
0.22
0.23
0.25
0.12
7.14%
7.99%
—
0.13
Dividend per sh€
0.14
0.15
0.16
0.15
0.15
0.17
0.20
0.21
0.23
0.27
0.02
13.39%
7.68%
—
10.29
Div yield (avg)%
19.81
21.57
20.77
22.63
21.56
23.01
24.23
25.92
23.83
26.59
6.58
24.23
22.82
14
12.46
Payout ratio%
12.29
14.15
16.14
15.60
12.77
10.38
10.43
9.99
12.27
15.06
21.07
10.43
12.53
36
84.36
Shares (diluted)M
99.87
98.08
86.98
97.04
86.30
82.09
74.40
73.93
71.86
74.40
85.55
(2.93%)
(3.03%)
8
17.80
Buyback yield%
19.90
17.60
20.42
19.23
20.62
17.76
17.18
14.55
14.17
14.43
11.56
14.55
17.68
72
0.676
D/E ratiox
0.715
0.754
0.710
0.742
0.683
0.660
0.645
0.647
0.652
0.706
1.633
0.652
0.694
13
19.48
Enterprise value€M
17.04
17.19
15.20
15.66
16.08
16.78
17.01
17.69
17.22
18.33
3.329
2.65%
0.54%
69
13.19
LT debt€M
18.87
18.99
19.01
21.27
23.26
25.37
28.81
29.16
33.08
32.83
14.29
7.14%
6.41%
22
Revenue
€22.04M
(0.75%)
1.00×
Cost of revenue
€12.32M
(0.76%)
1.00×
Operating expenses
€4.484M
(0.77%)
1.00×
Property and equipment
16.38%
Cash and investments
14.52%