0.956
Revenue€M
3.407
3.601
3.724
3.965
4.218
4.448
4.520
4.727
4.806
4.887
1.031
2.99%
4.01%
10
24.68
Revenue growth%
11.24
14.05
15.86
16.12
13.48
12.50
11.60
13.73
11.56
13.56
9.03
12.50
13.52
74
10.35
Gross margin%
17.34
18.63
16.24
16.21
17.14
15.79
15.22
14.96
16.80
16.89
9.48
15.79
16.52
20
2.57
Operating margin%
4.35
2.48
3.38
6.27
4.09
2.99
5.08
4.65
4.06
6.72
9.90
4.65
4.22
20
27.41
Net margin%
37.61
38.23
37.87
35.77
38.21
37.43
38.76
36.42
36.51
39.34
8.06
37.43
37.74
91
30.40
P/E ratio (avg)x
32.20
34.53
32.67
32.92
34.01
38.26
40.43
37.39
37.27
42.01
29.93
38.26
35.90
80
19.17
EV/EBITx
26.48
27.57
32.65
38.05
38.46
45.74
55.16
59.91
59.46
69.27
25.48
59.46
42.10
6
17.56
FCF yield (avg)%
3.67
4.40
4.71
3.17
5.96
7.73
4.79
6.07
3.17
1.42
25.22
4.79
4.55
51
12.84
FCF margin%
17.18
17.32
19.70
18.25
17.50
19.63
17.59
17.99
15.31
13.58
26.93
17.59
17.54
48
1.013
FCF / Net incomex
2.020
2.325
2.494
2.420
2.335
2.696
2.517
2.624
3.006
3.408
1.243
2.696
2.506
23
3.26
ROIC%
17.15
18.42
21.11
20.60
22.13
21.96
23.26
22.53
19.77
16.81
3.64
21.96
20.86
88
20.56
Return on equity%
6.34
5.06
7.76
8.91
9.73
11.19
12.86
13.20
13.73
11.42
10.54
12.86
10.46
49
15.14
Return on assets%
15.78
15.42
12.53
10.34
7.56
6.17
8.98
6.30
8.40
10.57
20.09
8.40
9.66
28
—
EPS€
—
—
—
—
—
—
—
—
—
—
0.01
1.89%
3.33%
—
7.43
EPS growth%
6.15
5.48
7.09
6.16
8.10
6.61
8.11
9.00
9.22
6.22
13.25
8.11
6.85
18
0.01
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
8.48%
4.97%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
0.01
(2.20%)
1.09%
—
—
Dividend per sh€
0.01
0.01
0.01
—
—
—
—
—
—
—
0.01
(4.81%)
(2.87%)
—
28.48
Div yield (avg)%
2.45
4.27
6.23
8.56
9.42
11.41
10.63
8.55
8.98
10.70
23.38
10.63
8.77
52
21.75
Payout ratio%
27.72
26.41
28.03
30.88
30.74
29.63
27.78
28.81
30.57
27.97
23.41
28.81
28.42
24
143.8
Shares (diluted)M
139.8
133.2
125.6
114.1
115.8
105.1
110.5
100.0
93.86
88.00
145.1
(5.34%)
(4.43%)
74
13.11
Buyback yield%
7.54
6.20
8.38
9.07
11.05
13.75
16.53
13.68
15.03
16.59
5.56
15.03
12.37
44
0.866
D/E ratiox
1.436
1.502
1.490
1.622
1.685
1.835
1.889
1.924
1.802
1.963
1.093
1.889
1.744
25
5.260
Enterprise value€M
3.632
3.775
3.486
3.589
3.830
3.513
3.566
3.845
4.017
4.441
5.245
3.00%
1.88%
66
3.230
LT debt€M
7.310
7.436
7.334
7.259
7.398
7.423
7.453
7.952
7.600
8.537
3.655
2.91%
2.08%
25
Revenue
€4.887M
4.01%
1.00×
Cost of revenue
€3.123M
3.99%
1.00×
Operating expenses
€1.203M
3.97%
1.00×
Cash and investments
17.30%
Property and equipment
16.92%
Spread over hurdle
(6.10%)