5.309
Revenue€M
6.068
6.215
6.418
6.608
6.818
7.168
7.643
8.187
8.454
8.792
5.690
5.22%
4.14%
82
10.69
Revenue growth%
20.21
23.09
21.43
19.34
21.83
20.98
20.90
23.23
24.01
25.18
16.68
23.23
21.63
7
6.84
Gross margin%
24.57
23.90
22.36
24.39
22.85
20.17
19.10
20.91
18.02
20.84
6.96
20.17
21.64
38
8.08
Operating margin%
24.65
25.17
23.87
25.68
27.50
25.59
27.31
27.94
28.85
31.09
29.70
27.94
26.50
65
26.56
Net margin%
0.96
0.46
2.12
3.66
3.07
1.26
0.40
0.40
1.98
2.35
11.55
1.26
1.62
76
35.20
P/E ratio (avg)x
44.57
46.30
45.86
45.21
49.63
48.49
46.79
51.03
53.15
50.53
30.16
50.53
47.64
27
37.29
EV/EBITx
9.139
10.44
11.52
11.59
11.36
13.27
14.87
16.34
17.90
18.84
18.24
16.34
12.43
15
9.80
FCF yield (avg)%
9.74
10.64
11.24
12.44
12.56
14.46
12.47
10.79
10.02
11.63
9.27
11.63
11.43
81
6.47
FCF margin%
28.44
27.18
29.40
29.36
26.50
25.35
28.34
30.02
30.90
31.66
16.39
30.02
28.90
36
1.367
FCF / Net incomex
1.731
1.755
1.778
1.822
1.632
1.574
1.560
1.403
1.233
1.242
1.375
1.403
1.603
92
18.63
ROIC%
13.31
14.12
15.87
14.47
15.46
17.83
20.32
22.48
22.22
23.15
16.96
22.22
16.85
65
9.13
Return on equity%
22.17
22.38
24.02
24.62
22.20
19.46
16.51
14.54
17.18
19.00
18.85
17.18
20.81
58
2.10
Return on assets%
20.00
21.17
18.66
19.58
17.05
15.90
17.11
14.19
12.87
12.09
6.00
14.19
17.08
49
0.55
EPS€
0.13
0.11
0.12
0.12
0.11
0.11
0.12
0.11
0.10
0.10
0.60
(1.36%)
(2.93%)
—
4.80
EPS growth%
18.43
20.74
18.90
17.37
17.86
18.61
19.63
17.68
16.27
17.84
18.82
17.84
18.14
55
0.38
Bookvalue per sh€
0.71
0.69
0.78
0.79
0.79
0.75
0.78
0.78
0.75
0.75
0.19
(1.18%)
1.68%
—
0.39
FCF per share€
0.40
0.40
0.44
0.42
0.45
0.50
0.47
0.49
0.50
0.58
0.54
5.03%
4.85%
—
0.70
Dividend per sh€
0.36
0.42
0.47
0.53
0.54
0.54
0.53
0.60
0.61
0.63
0.70
3.34%
6.69%
—
14.75
Div yield (avg)%
16.20
14.05
16.05
18.46
15.50
15.47
13.70
11.44
11.74
9.35
8.98
11.74
14.76
42
26.90
Payout ratio%
27.21
28.65
30.14
32.38
30.64
27.68
24.85
22.29
22.77
25.17
20.80
24.85
27.44
45
6.581
Shares (diluted)M
7.767
8.547
8.837
8.993
10.15
10.89
11.76
13.05
12.13
13.31
6.622
5.57%
5.74%
84
18.39
Buyback yield%
24.00
22.77
20.12
22.76
21.65
18.92
21.03
19.53
19.58
21.35
9.12
19.58
21.19
20
0.375
D/E ratiox
2.386
2.390
2.830
3.395
3.446
3.656
3.990
4.653
5.203
5.154
0.587
4.653
3.551
51
2.346
Enterprise value€M
3.069
3.668
4.405
4.935
5.362
6.112
6.150
6.362
7.093
8.031
4.134
8.42%
9.97%
48
3.290
LT debt€M
2.881
2.728
2.754
2.941
3.219
3.002
3.305
3.401
3.312
3.499
3.941
1.68%
1.61%
24
Revenue
€8.792M
4.14%
1.00×
Cost of revenue
€6.154M
4.14%
1.00×
Operating expenses
€1.850M
3.33%
0.92×
Cash and investments
14.77%