0.927
Revenue€M
1.915
1.977
1.979
1.989
2.029
2.101
2.118
2.152
2.144
2.136
1.011
1.04%
1.29%
32
22.87
Revenue growth%
15.61
17.38
18.78
17.47
15.65
15.09
14.04
16.95
15.04
17.30
4.77
15.09
16.30
17
13.64
Gross margin%
18.89
20.80
23.70
25.02
26.67
25.63
24.79
27.51
27.17
26.03
13.54
26.03
25.32
94
4.65
Operating margin%
5.01
4.83
4.91
3.79
6.20
6.71
4.89
4.38
5.11
7.12
14.23
5.11
4.96
12
20.74
Net margin%
12.26
14.06
11.34
14.10
11.79
14.64
12.10
12.11
12.10
13.95
2.62
12.11
12.18
42
25.55
P/E ratio (avg)x
26.75
27.04
27.17
28.01
27.04
28.38
28.68
30.95
28.00
30.99
26.45
28.68
28.00
11
13.54
EV/EBITx
39.78
44.26
47.43
57.30
60.36
67.77
66.65
76.46
91.53
93.58
21.21
76.46
63.50
90
29.61
FCF yield (avg)%
6.24
4.20
5.74
4.94
2.99
4.75
3.21
5.74
5.82
5.66
4.40
5.66
5.30
6
29.28
FCF margin%
20.21
22.23
22.65
24.28
23.17
22.76
24.15
21.27
19.73
21.25
14.03
21.27
22.44
15
0.773
FCF / Net incomex
1.301
1.393
1.321
1.239
1.079
1.029
1.116
1.045
0.926
0.970
1.331
1.029
1.098
22
13.20
ROIC%
16.90
17.17
16.54
17.22
16.36
14.70
15.21
14.36
16.43
15.36
5.10
15.21
16.39
83
5.24
Return on equity%
19.08
16.73
17.27
16.18
16.72
17.94
16.29
13.71
13.14
16.09
25.54
16.09
16.50
33
6.48
Return on assets%
23.44
22.36
19.97
18.43
17.05
17.06
15.62
18.59
16.47
14.14
19.76
16.47
17.74
13
0.01
EPS€
0.01
0.01
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
10.23%
10.89%
—
12.33
EPS growth%
13.99
11.54
9.64
10.75
11.40
10.03
12.92
10.77
8.57
6.60
24.96
10.03
10.76
94
0.03
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.59%
0.40%
—
0.01
FCF per share€
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.02
2.94%
3.97%
—
0.02
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
6.60%
3.10%
—
21.64
Div yield (avg)%
6.74
7.74
7.00
8.21
6.86
8.45
10.86
11.67
10.26
9.56
13.35
10.26
8.33
55
20.51
Payout ratio%
19.92
19.07
20.11
22.81
25.25
24.48
22.03
22.98
24.23
22.79
22.91
22.98
22.80
51
15.91
Shares (diluted)M
24.55
28.00
31.78
36.13
41.07
48.14
52.13
57.48
56.96
67.66
16.49
10.50%
12.20%
16
6.68
Buyback yield%
23.02
23.41
21.70
20.28
19.24
19.48
20.07
21.87
19.05
18.07
17.16
19.48
20.17
7
0.637
D/E ratiox
0.658
0.650
0.729
0.830
0.950
1.042
1.018
1.185
1.280
1.509
0.559
1.185
0.984
74
0.791
Enterprise value€M
1.362
1.424
1.426
1.541
1.743
1.694
1.757
1.670
1.613
1.628
1.722
(1.35%)
2.46%
81
2.152
LT debt€M
1.574
1.766
1.708
1.923
2.149
2.184
2.516
2.544
2.490
2.898
2.056
6.17%
6.12%
61
Revenue
€2.136M
1.29%
1.00×
Cost of revenue
€1.476M
1.15%
0.99×
Operating expenses
€0.285M
0.93%
0.97×
Cash and investments
16.57%
Property and equipment
16.52%