5.774
Revenue€M
16.31
16.22
16.48
16.24
16.48
16.97
16.92
17.33
17.15
17.15
5.899
0.80%
0.82%
61
22.06
Revenue growth%
16.35
14.35
12.45
11.74
12.02
13.12
11.68
14.50
13.86
14.37
11.78
13.86
13.49
92
10.12
Gross margin%
15.85
14.31
11.63
12.85
11.32
13.09
15.27
14.49
12.44
12.02
26.23
13.09
12.97
32
24.49
Operating margin%
16.82
18.84
21.77
23.86
23.90
23.82
22.30
19.35
20.94
21.16
21.31
21.16
21.47
63
7.53
Net margin%
8.85
11.44
12.81
15.10
16.73
18.52
21.36
23.96
23.63
21.57
25.36
21.57
17.62
89
20.48
P/E ratio (avg)x
33.21
36.00
34.07
36.04
37.46
38.67
37.72
38.84
43.09
40.35
16.38
38.84
37.59
13
27.80
EV/EBITx
46.25
42.09
41.74
39.38
40.22
39.57
36.14
39.00
42.16
43.03
8.194
39.57
40.98
95
5.56
FCF yield (avg)%
25.61
26.93
27.79
28.39
30.53
29.45
30.82
33.52
32.92
31.51
17.81
31.51
29.99
39
6.82
FCF margin%
19.99
21.97
23.87
22.43
22.86
20.84
21.03
23.18
21.05
19.77
6.43
21.03
21.51
72
1.144
FCF / Net incomex
0.639
0.636
0.596
0.685
0.774
0.822
0.765
0.728
0.795
0.855
1.591
0.795
0.747
94
15.32
ROIC%
28.26
26.75
27.30
26.08
24.46
27.32
28.91
27.03
26.97
24.76
21.35
27.03
27.00
34
21.47
Return on equity%
27.08
25.98
23.37
20.94
22.49
23.89
23.07
21.28
19.99
22.07
9.40
22.07
22.78
66
12.23
Return on assets%
6.66
4.33
2.71
4.52
4.24
4.57
6.86
6.77
8.34
7.34
28.68
6.86
5.62
51
0.02
EPS€
0.06
0.06
0.07
0.08
0.10
0.09
0.10
0.12
0.11
0.13
0.02
5.34%
9.17%
—
29.51
EPS growth%
16.74
16.50
17.81
19.14
17.25
17.70
18.72
16.12
14.10
12.55
10.97
16.12
17.00
14
0.03
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(0.17%)
(0.87%)
—
0.04
FCF per share€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.05
(3.49%)
(2.90%)
—
0.03
Dividend per sh€
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.04
(2.71%)
(3.66%)
—
27.20
Div yield (avg)%
7.86
9.29
7.33
8.95
9.17
6.81
5.45
2.91
4.13
4.92
13.86
4.92
7.07
27
11.79
Payout ratio%
16.97
17.31
15.06
12.17
14.54
12.01
9.43
10.30
8.38
8.61
3.76
9.43
12.09
19
136.5
Shares (diluted)M
157.8
160.7
162.4
149.8
147.1
145.3
152.1
145.7
141.3
133.1
138.6
(1.99%)
(0.89%)
63
15.82
Buyback yield%
12.87
13.85
14.24
12.21
14.30
14.31
14.55
14.86
16.39
16.50
18.57
14.86
14.31
26
1.490
D/E ratiox
1.030
0.927
0.922
0.909
0.852
0.756
0.787
0.686
0.600
0.641
0.931
0.686
0.820
12
1.885
Enterprise value€M
14.83
14.35
12.75
11.93
12.10
12.86
12.36
12.75
12.93
13.68
9.538
2.49%
(0.62%)
73
18.76
LT debt€M
15.75
16.28
15.39
15.28
15.06
14.17
13.25
11.85
11.18
11.96
12.43
(4.50%)
(3.22%)
36
Revenue
€17.15M
0.82%
1.00×
Cost of revenue
€12.01M
0.82%
1.00×
Operating expenses
€3.238M
0.58%
0.98×
Cash and investments
17.78%