6.834
Revenue€M
7.420
7.723
7.925
8.307
8.597
8.797
9.157
9.497
9.914
9.982
7.057
3.03%
3.39%
27
14.75
Revenue growth%
15.72
15.46
18.10
17.32
14.63
12.09
11.91
9.30
9.04
11.70
18.45
11.70
13.36
21
15.54
Gross margin%
2.80
2.83
5.57
4.96
2.40
2.69
0.47
0.40
1.49
0.40
19.87
0.47
2.55
60
9.92
Operating margin%
19.05
20.35
21.56
21.52
22.19
20.77
20.16
21.39
23.84
21.86
17.04
21.39
21.46
7
17.24
Net margin%
7.82
8.92
7.72
8.12
8.41
11.40
13.04
13.84
13.84
16.02
28.81
13.84
10.16
62
33.25
P/E ratio (avg)x
18.26
19.38
18.62
19.61
18.43
21.23
22.18
21.39
22.72
23.90
16.35
22.18
20.42
77
12.34
EV/EBITx
18.39
21.98
22.20
26.78
27.18
29.32
33.39
40.20
42.18
45.42
27.35
40.20
28.25
39
20.72
FCF yield (avg)%
0.40
2.44
2.30
3.17
2.49
4.46
5.29
2.33
0.40
0.40
17.60
2.33
2.39
84
4.63
FCF margin%
23.56
23.87
24.35
24.95
27.09
28.47
26.76
29.63
30.06
28.83
26.23
28.83
26.92
6
0.187
FCF / Net incomex
1.213
1.401
1.445
1.405
1.309
1.239
1.177
1.175
1.305
1.255
0.965
1.239
1.280
32
5.10
ROIC%
35.25
35.00
34.41
35.94
36.06
34.29
36.48
34.37
37.33
36.98
10.26
36.48
35.60
54
10.04
Return on equity%
8.80
9.16
6.42
3.76
3.97
2.52
2.88
2.00
1.58
0.40
4.50
2.00
3.32
21
7.76
Return on assets%
24.62
24.38
22.00
23.74
25.46
23.71
21.76
21.07
23.20
22.99
26.49
22.99
23.45
11
0.19
EPS€
0.26
0.27
0.27
0.31
0.33
0.32
0.33
0.39
0.38
0.40
0.20
4.03%
4.17%
—
10.87
EPS growth%
18.78
17.85
16.17
18.05
15.06
13.19
14.65
12.53
14.60
13.68
3.34
13.68
14.86
49
0.05
Bookvalue per sh€
0.14
0.14
0.14
0.15
0.16
0.18
0.20
0.23
0.24
0.23
0.26
6.98%
4.95%
—
0.06
FCF per share€
0.07
0.08
0.07
0.07
0.06
0.06
0.05
0.05
0.05
0.04
0.04
(7.36%)
(5.90%)
—
0.10
Dividend per sh€
0.09
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.09
0.08
0.14
0.09%
(1.28%)
—
2.52
Div yield (avg)%
10.28
9.14
10.86
9.52
6.74
4.62
6.18
4.83
6.25
8.06
29.16
6.18
7.40
67
17.39
Payout ratio%
9.58
10.28
12.99
10.43
7.90
7.34
8.28
9.20
11.58
13.41
22.88
9.20
9.93
84
37.25
Shares (diluted)M
64.67
62.72
67.84
74.32
76.97
86.49
83.89
83.17
83.85
86.18
37.66
2.29%
3.67%
74
8.19
Buyback yield%
23.23
26.08
26.85
27.00
29.50
27.17
24.53
23.39
24.58
25.29
15.52
24.58
25.68
47
1.182
D/E ratiox
0.546
0.538
0.567
0.526
0.583
0.638
0.628
0.641
0.604
0.560
1.334
0.628
0.575
52
5.700
Enterprise value€M
4.812
4.200
4.282
3.782
3.318
3.172
2.697
2.359
2.153
1.944
3.851
(10.14%)
(9.09%)
74
4.312
LT debt€M
7.279
6.499
5.882
5.209
5.282
5.079
4.671
4.501
4.641
4.072
2.500
(5.07%)
(5.00%)
22
Revenue
€9.982M
3.39%
1.00×
Cost of revenue
€5.775M
3.58%
1.02×
Operating expenses
€1.493M
2.48%
0.91×
Property and equipment
16.00%
Cash and investments
15.75%