0.208
Revenue€M
1.316
1.401
1.466
1.523
1.626
1.706
1.775
1.913
1.976
0.212
0.238
5.34%
5.58%
55
24.94
Revenue growth%
19.63
21.54
19.50
18.53
19.15
19.76
21.24
22.73
21.87
28.25
17.14
21.24
20.50
29
12.06
Gross margin%
20.84
21.53
18.96
20.40
18.92
17.34
20.08
20.77
22.59
2.27
9.54
20.08
20.24
76
5.28
Operating margin%
27.81
25.14
23.43
26.07
25.85
28.33
29.56
30.15
29.09
5.41
3.90
29.09
26.94
76
18.84
Net margin%
15.03
16.70
18.21
21.07
19.67
16.81
19.58
22.00
23.43
15.29
15.51
19.67
18.90
86
10.46
P/E ratio (avg)x
25.21
24.86
23.76
26.57
28.97
31.33
29.19
31.87
31.19
16.80
26.94
31.19
28.13
60
29.29
EV/EBITx
8.570
8.488
9.006
9.946
9.633
9.374
10.89
11.80
13.27
31.67
28.65
10.89
9.503
47
19.54
FCF yield (avg)%
18.16
18.99
20.76
22.27
21.35
23.31
23.78
21.82
21.93
11.88
19.11
21.93
21.59
13
22.59
FCF margin%
4.32
5.82
6.35
7.89
5.94
3.94
2.68
0.79
0.40
4.56
15.09
2.68
5.07
82
0.764
FCF / Net incomex
1.729
1.858
1.999
1.991
2.148
2.391
2.287
2.467
2.550
1.396
0.364
2.391
2.074
27
29.04
ROIC%
21.77
19.12
21.49
20.13
21.23
20.25
17.68
18.18
18.06
2.79
9.38
18.18
20.19
28
21.04
Return on equity%
9.94
9.04
11.94
11.35
12.84
9.87
8.37
11.07
10.41
20.49
28.28
10.41
10.18
15
16.49
Return on assets%
16.16
15.78
13.07
13.04
15.07
12.58
9.85
8.76
10.92
21.79
19.26
10.92
13.05
15
0.03
EPS€
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.03
0.03
7.07%
3.65%
—
26.00
EPS growth%
34.77
32.21
33.86
35.93
35.34
36.24
35.18
35.04
34.22
16.24
21.30
35.18
34.90
33
0.02
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.05
0.02
2.80%
3.39%
—
0.02
FCF per share€
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.02
5.91%
6.42%
—
0.01
Dividend per sh€
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.01
0.01
6.90%
4.21%
—
7.33
Div yield (avg)%
8.51
10.05
12.74
13.66
14.84
12.61
14.28
12.26
13.39
11.26
4.05
13.39
12.68
79
12.61
Payout ratio%
9.58
9.81
9.34
6.68
8.09
10.65
12.69
11.47
13.07
11.66
23.81
11.47
9.70
57
41.51
Shares (diluted)M
53.94
52.94
60.37
55.16
58.01
56.92
53.15
60.41
66.57
40.97
41.74
3.83%
3.18%
46
24.29
Buyback yield%
4.90
2.53
0.40
1.16
0.40
0.40
0.40
0.40
0.51
7.26
7.35
0.40
0.46
11
1.509
D/E ratiox
0.110
0.104
0.093
0.101
0.103
0.097
0.102
0.102
0.097
0.395
0.911
0.102
0.102
92
1.180
Enterprise value€M
1.645
1.564
1.619
1.755
1.984
2.314
2.328
2.594
2.640
0.762
1.226
8.51%
7.48%
59
1.605
LT debt€M
2.232
2.608
2.682
3.166
3.208
3.349
3.690
3.914
4.427
0.529
1.520
6.93%
7.61%
70
Revenue
€1.976M
5.58%
1.00×
Cost of revenue
€1.211M
5.74%
1.02×
Operating expenses
€0.204M
4.38%
0.89×
Cash and investments
21.32%