375.3
Revenue€M
278.1
300.4
317.1
332.2
356.4
377.9
413.7
434.7
459.1
496.5
419.3
6.85%
6.87%
38
8.08
Revenue growth%
8.72
11.06
10.10
7.29
8.21
9.33
6.65
7.64
5.31
2.67
17.98
6.65
7.92
60
21.45
Gross margin%
24.61
24.67
23.31
25.12
27.56
26.64
25.90
28.67
29.12
32.10
14.68
28.67
26.27
19
29.64
Operating margin%
35.76
34.77
33.28
35.50
32.99
35.28
35.52
36.75
36.01
37.27
25.72
36.01
35.51
79
13.62
Net margin%
4.35
2.21
0.40
1.88
0.49
3.43
3.28
5.30
2.89
5.42
8.01
3.43
3.09
8
36.13
P/E ratio (avg)x
35.64
41.83
45.20
50.93
55.99
63.06
74.51
74.67
74.90
82.92
14.46
74.67
59.52
28
34.06
EV/EBITx
23.01
23.93
22.79
22.48
21.35
20.92
23.30
25.31
28.70
33.78
25.10
25.31
23.15
7
6.14
FCF yield (avg)%
10.55
9.41
11.59
13.71
13.97
14.03
14.85
12.93
13.14
11.05
5.15
13.14
13.03
35
19.37
FCF margin%
19.61
20.33
20.61
21.83
20.62
20.54
18.53
20.47
18.77
17.09
28.01
18.77
20.40
90
1.539
FCF / Net incomex
0.697
0.709
0.699
0.715
0.749
0.746
0.708
0.696
0.650
0.702
1.302
0.702
0.705
43
17.00
ROIC%
24.72
23.02
25.91
28.82
31.27
31.99
30.33
32.14
33.18
30.49
16.66
31.99
30.41
46
15.19
Return on equity%
0.40
2.77
5.18
4.84
2.04
2.79
0.40
0.59
0.40
1.48
2.69
0.59
1.76
31
12.53
Return on assets%
27.73
28.91
30.26
33.03
31.38
33.22
32.75
31.28
31.40
30.12
15.85
31.40
31.33
75
0.18
EPS€
0.05
0.05
0.04
0.05
0.06
0.06
0.06
0.05
0.06
0.05
0.20
(1.29%)
0.61%
—
6.17
EPS growth%
24.02
23.89
25.66
27.78
25.15
23.47
20.84
18.43
15.81
13.09
24.04
18.43
23.68
95
0.16
Bookvalue per sh€
0.11
0.10
0.10
0.09
0.09
0.09
0.08
0.07
0.07
0.07
0.14
(5.87%)
(5.76%)
—
0.07
FCF per share€
0.19
0.17
0.16
0.15
0.16
0.17
0.15
0.15
0.14
0.12
0.09
(4.94%)
(3.90%)
—
0.12
Dividend per sh€
0.21
0.22
0.25
0.26
0.26
0.31
0.31
0.32
0.31
0.37
0.17
7.97%
6.20%
—
29.13
Div yield (avg)%
23.92
23.66
25.44
22.49
23.30
21.33
19.02
18.94
21.63
20.10
12.36
20.10
22.06
71
25.96
Payout ratio%
5.68
7.47
7.03
6.33
5.19
4.54
4.81
6.74
6.19
7.44
25.67
6.19
6.26
86
1.127
Shares (diluted)B
1.082
0.960
0.873
0.807
0.746
0.650
0.629
0.671
0.632
0.581
1.106
(4.88%)
(5.50%)
17
11.13
Buyback yield%
21.01
22.61
24.68
21.69
20.30
23.23
21.40
21.71
20.58
21.94
20.94
21.71
21.70
15
0.438
D/E ratiox
1.789
1.788
1.726
1.725
1.704
1.737
1.696
1.662
1.664
1.488
0.395
1.664
1.715
15
26.58
Enterprise value€M
31.80
29.75
29.60
27.89
28.55
26.07
23.40
23.35
21.86
23.09
239.0
(4.16%)
(2.55%)
37
267.7
LT debt€M
408.3
375.0
404.9
444.4
473.1
514.2
533.9
529.9
493.1
523.2
319.7
2.03%
3.82%
12
Revenue
€496.5M
6.87%
1.00×
Cost of revenue
€309.2M
6.71%
0.99×
Operating expenses
€66.40M
6.57%
0.97×
Property and equipment
17.60%
Cash and investments
17.53%