0.154
Revenue€M
0.737
0.785
0.845
0.918
0.988
1.070
1.148
1.223
1.292
1.402
0.164
7.26%
7.15%
52
19.07
Revenue growth%
21.17
19.60
21.91
19.31
16.77
16.23
16.73
16.89
17.26
14.63
22.43
16.73
17.07
32
13.73
Gross margin%
6.44
6.56
8.05
10.66
10.40
12.87
12.81
12.14
9.54
11.92
29.42
12.14
10.53
77
28.00
Operating margin%
26.51
27.45
24.98
25.36
26.44
27.84
28.70
31.38
32.97
32.19
18.38
31.38
27.65
15
28.17
Net margin%
21.25
23.32
22.88
23.81
26.11
25.84
25.59
28.20
31.05
33.45
4.35
28.20
25.71
35
13.01
P/E ratio (avg)x
12.40
11.63
11.01
9.678
9.111
8.689
8.101
7.259
6.316
6.859
32.96
7.259
8.900
48
6.766
EV/EBITx
34.36
37.27
41.13
48.26
57.35
66.66
75.28
72.61
78.97
86.40
28.90
75.28
62.01
74
20.91
FCF yield (avg)%
15.92
18.68
18.06
17.09
16.20
16.42
16.89
18.10
15.12
16.97
20.44
16.89
16.93
47
14.68
FCF margin%
15.79
16.74
17.10
15.14
15.63
17.18
17.50
16.25
17.37
19.20
29.95
17.37
16.92
63
0.702
FCF / Net incomex
0.882
1.013
1.125
1.107
1.172
1.119
1.128
1.098
1.036
1.179
1.481
1.119
1.113
57
6.36
ROIC%
13.69
12.93
11.13
8.68
5.73
8.27
8.47
6.87
7.32
9.07
8.37
8.27
8.57
53
29.35
Return on equity%
23.69
22.18
21.27
22.36
20.49
21.07
18.88
16.72
14.91
14.56
15.22
16.72
20.78
79
27.77
Return on assets%
8.02
9.75
11.24
12.85
14.98
17.10
16.50
15.06
17.75
19.03
23.25
17.10
15.02
24
0.02
EPS€
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
9.53%
7.42%
—
26.70
EPS growth%
19.86
19.75
18.57
19.92
22.92
23.59
25.17
26.99
27.47
29.76
4.24
26.99
23.25
64
0.01
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.04
0.04
0.03
1.33%
1.85%
—
0.03
FCF per share€
0.02
0.03
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
5.47%
1.64%
—
0.01
Dividend per sh€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
(2.11%)
0.82%
—
6.35
Div yield (avg)%
0.55
0.40
1.26
1.46
1.38
1.37
3.29
2.80
4.86
5.18
17.18
3.29
1.42
55
4.45
Payout ratio%
19.07
16.12
13.89
15.94
13.55
15.33
14.72
16.15
18.17
19.80
26.85
16.15
16.03
60
11.94
Shares (diluted)M
10.31
10.47
9.734
10.10
10.27
11.27
10.59
10.59
11.72
10.92
12.02
1.24%
0.81%
94
12.20
Buyback yield%
7.26
4.67
1.70
3.88
4.50
5.71
3.92
2.73
1.33
0.40
20.49
2.73
3.90
25
0.773
D/E ratiox
0.533
0.472
0.490
0.522
0.478
0.521
0.473
0.456
0.403
0.403
0.997
0.456
0.475
40
0.596
Enterprise value€M
0.584
0.655
0.594
0.587
0.596
0.641
0.588
0.645
0.675
0.758
1.034
4.92%
3.89%
6
0.486
LT debt€M
0.609
0.685
0.815
0.932
0.945
1.064
1.275
1.519
1.711
2.043
0.344
16.67%
12.57%
79
Revenue
€1.402M
7.15%
1.00×
Cost of revenue
€0.928M
6.75%
0.96×
Operating expenses
€0.157M
8.86%
1.17×