8.599
Revenue€M
10.66
10.96
11.23
11.56
11.94
12.16
12.05
12.29
12.29
12.30
9.493
0.60%
1.34%
39
12.46
Revenue growth%
15.65
14.16
16.80
18.29
18.44
17.23
19.64
18.50
21.30
20.28
6.91
19.64
18.36
37
9.82
Gross margin%
17.76
17.55
19.94
18.32
18.30
21.17
20.25
19.24
17.43
16.22
11.86
19.24
18.31
56
20.54
Operating margin%
6.93
7.82
5.20
6.78
8.80
9.62
10.18
8.36
7.21
6.51
9.34
8.36
7.51
5
19.43
Net margin%
25.21
26.90
24.06
25.17
23.08
25.24
26.13
25.12
24.87
26.19
19.97
25.24
25.19
81
30.79
P/E ratio (avg)x
15.70
15.44
14.35
15.01
15.72
13.91
12.00
11.02
9.396
9.443
27.05
11.02
14.13
76
17.48
EV/EBITx
29.59
33.94
38.42
36.33
41.69
38.99
41.55
40.00
36.64
35.57
25.09
38.99
37.53
76
29.65
FCF yield (avg)%
27.65
27.47
28.32
25.78
27.21
26.41
29.23
28.02
30.42
30.22
27.54
29.23
27.84
74
20.36
FCF margin%
8.65
11.28
10.13
7.13
9.77
10.08
10.01
9.67
6.91
8.61
29.78
9.67
9.72
23
1.080
FCF / Net incomex
0.549
0.568
0.631
0.681
0.739
0.850
0.883
0.832
0.758
0.795
0.885
0.832
0.748
44
5.65
ROIC%
12.86
10.02
10.44
9.77
11.39
14.18
12.61
13.93
13.18
14.15
7.00
13.93
12.74
55
26.16
Return on equity%
17.26
19.70
21.30
22.38
20.42
22.97
25.06
22.58
22.24
21.61
14.68
22.58
21.93
43
7.34
Return on assets%
22.76
25.53
25.67
22.70
24.04
22.03
22.52
20.29
20.19
19.74
18.82
20.29
22.61
30
0.01
EPS€
0.06
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.11
0.13
0.01
8.04%
7.60%
—
17.75
EPS growth%
27.87
29.58
30.92
30.96
29.38
30.55
29.52
26.69
26.00
27.99
18.67
27.99
29.45
27
0.03
Bookvalue per sh€
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
1.10%
(0.53%)
—
0.01
FCF per share€
0.04
0.04
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.01
5.81%
3.31%
—
0.04
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.74%)
(2.10%)
—
18.88
Div yield (avg)%
14.79
14.67
16.69
15.35
17.33
16.81
17.05
16.94
18.89
21.32
22.56
17.05
16.87
19
25.55
Payout ratio%
18.83
19.45
18.86
15.88
14.51
15.85
15.41
18.02
20.76
18.30
7.80
18.02
18.16
85
81.75
Shares (diluted)M
109.8
118.7
123.7
122.6
139.5
136.7
144.3
144.6
153.5
164.6
79.36
3.36%
5.36%
41
4.34
Buyback yield%
10.98
12.56
13.92
15.79
16.41
14.83
15.99
13.91
10.95
10.63
6.96
13.91
13.92
60
1.352
D/E ratiox
2.107
2.089
2.094
2.183
2.487
2.656
3.035
2.975
3.025
3.411
0.524
3.025
2.572
36
14.37
Enterprise value€M
3.333
3.352
3.900
4.443
4.997
5.726
6.521
7.101
8.284
8.121
11.82
10.20%
8.71%
82
8.216
LT debt€M
1.802
1.921
1.823
2.014
2.244
2.119
1.920
2.004
1.910
1.860
12.44
(3.68%)
1.10%
39
Revenue
€12.30M
1.34%
1.00×
Cost of revenue
€6.721M
0.92%
0.96×
Operating expenses
€1.632M
2.60%
1.13×
Cash and investments
14.56%