1.227
Revenue€M
1.178
1.278
1.381
1.477
1.594
1.703
1.890
2.050
2.212
2.358
1.351
8.14%
7.89%
5
19.31
Revenue growth%
7.04
4.37
1.46
4.32
4.90
7.00
9.19
9.49
10.40
10.55
21.81
9.49
7.02
48
26.11
Gross margin%
24.15
24.63
21.77
21.48
23.49
23.17
24.43
24.29
24.15
22.08
7.46
24.15
23.82
51
16.38
Operating margin%
6.10
3.66
3.43
2.10
3.32
2.99
1.91
3.19
1.97
1.06
4.86
1.97
3.09
94
11.49
Net margin%
21.65
24.64
26.35
25.62
27.01
26.69
28.73
27.27
29.33
32.31
6.02
28.73
26.85
90
24.25
P/E ratio (avg)x
36.07
37.27
38.07
36.67
41.43
37.99
39.06
37.62
39.15
38.12
13.69
38.12
38.03
17
33.98
EV/EBITx
9.141
9.004
9.846
9.180
10.00
8.903
9.147
8.704
9.271
8.395
6.566
8.903
9.144
64
5.62
FCF yield (avg)%
27.54
25.25
22.73
20.88
18.00
20.42
18.49
17.37
14.39
14.73
8.24
17.37
19.45
86
19.34
FCF margin%
0.40
0.40
0.67
3.16
5.58
3.39
1.49
0.40
0.43
0.40
13.46
0.43
0.55
10
0.292
FCF / Net incomex
0.426
0.498
0.543
0.613
0.708
0.701
0.752
0.824
0.846
0.953
0.957
0.824
0.704
38
22.73
ROIC%
6.98
8.88
7.59
5.13
3.22
4.58
7.20
6.40
4.53
3.52
4.43
4.58
5.77
43
5.39
Return on equity%
4.92
5.84
3.60
4.68
7.36
9.79
11.54
11.94
9.82
8.22
15.44
9.82
7.79
67
22.94
Return on assets%
0.40
1.81
0.40
2.48
5.22
7.48
10.24
9.12
7.54
6.00
15.91
7.54
5.61
12
0.05
EPS€
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.05
4.50%
2.78%
—
17.53
EPS growth%
15.62
17.08
16.84
18.49
17.73
15.31
14.53
13.45
10.92
11.68
26.26
13.45
15.47
45
0.04
Bookvalue per sh€
0.23
0.27
0.28
0.33
0.38
0.45
0.50
0.49
0.59
0.68
0.13
12.22%
12.48%
—
0.05
FCF per share€
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
7.68%
9.17%
—
0.15
Dividend per sh€
0.06
0.06
0.07
0.08
0.09
0.09
0.10
0.10
0.12
0.12
0.08
5.85%
7.98%
—
3.48
Div yield (avg)%
24.62
24.48
27.15
27.86
25.22
22.48
21.66
20.63
21.70
21.44
10.30
21.66
23.48
15
9.00
Payout ratio%
25.66
26.49
27.82
26.15
24.14
22.25
21.68
22.84
25.28
25.05
24.84
22.84
25.16
80
12.64
Shares (diluted)M
20.59
21.78
24.99
27.75
28.65
33.90
34.24
33.97
36.04
39.38
12.72
6.57%
7.59%
12
11.52
Buyback yield%
2.30
4.38
7.12
6.10
4.72
6.37
4.03
2.39
0.99
1.51
11.58
2.39
4.21
31
1.200
D/E ratiox
1.400
1.575
1.686
1.890
2.173
2.437
2.515
2.892
2.775
2.778
0.721
2.775
2.305
87
0.529
Enterprise value€M
1.478
1.551
1.788
1.855
1.844
2.063
2.301
2.160
2.414
2.757
2.315
8.37%
6.46%
32
0.862
LT debt€M
3.035
3.055
3.503
4.013
4.404
4.466
4.489
5.151
5.365
5.457
1.389
4.38%
7.48%
19
Revenue
€2.358M
7.89%
1.00×
Cost of revenue
€1.651M
7.89%
1.00×
Operating expenses
€0.378M
7.05%
0.92×
Cash and investments
19.03%
Property and equipment
17.81%