1.631
Revenue€M
0.628
0.676
0.734
0.811
0.891
0.980
1.046
1.129
1.216
1.347
1.750
8.63%
9.05%
52
14.38
Revenue growth%
15.69
18.39
18.26
20.81
18.97
18.72
19.28
17.24
15.04
15.82
10.22
17.24
18.32
57
5.06
Gross margin%
7.79
10.21
11.03
10.14
8.26
5.73
3.38
2.55
1.96
3.23
6.41
3.23
6.76
86
15.93
Operating margin%
10.29
9.97
9.43
7.20
4.48
2.86
1.36
0.40
0.40
0.40
8.29
0.40
3.67
50
7.42
Net margin%
13.32
12.66
12.16
9.59
8.60
8.79
8.94
11.39
12.23
13.86
18.16
11.39
11.77
88
20.70
P/E ratio (avg)x
41.63
45.83
47.49
51.16
53.88
64.18
65.54
72.54
72.30
71.14
17.10
71.14
59.03
58
32.43
EV/EBITx
23.60
22.37
25.03
28.69
32.65
31.45
31.13
30.39
32.28
31.49
17.21
31.45
30.76
94
13.58
FCF yield (avg)%
6.81
6.24
9.14
6.28
6.32
4.31
3.91
1.85
0.71
0.40
15.06
1.85
5.27
68
25.92
FCF margin%
18.48
21.18
22.02
21.47
22.12
25.11
22.19
19.22
16.76
19.45
25.31
19.45
21.33
59
1.372
FCF / Net incomex
1.153
1.230
1.265
1.438
1.426
1.378
1.272
1.246
1.160
1.147
1.409
1.246
1.256
87
28.39
ROIC%
9.03
8.35
7.47
6.77
4.03
2.00
1.39
1.43
1.82
0.40
26.77
1.43
3.02
76
20.46
Return on equity%
1.20
3.59
5.39
6.52
8.31
5.58
6.47
5.45
4.40
2.59
5.69
5.45
5.42
33
2.67
Return on assets%
9.17
6.27
8.98
7.99
8.42
8.21
9.42
8.97
10.16
11.35
24.27
9.42
8.98
89
0.09
EPS€
0.04
0.04
0.05
0.05
0.05
0.06
0.05
0.07
0.07
0.08
0.09
9.24%
7.41%
—
2.14
EPS growth%
18.68
20.42
19.36
18.30
18.64
18.22
17.23
16.14
14.60
13.83
19.23
16.14
18.26
29
0.06
Bookvalue per sh€
0.24
0.23
0.25
0.24
0.22
0.23
0.26
0.29
0.33
0.32
0.14
7.16%
2.14%
—
0.05
FCF per share€
0.08
0.08
0.09
0.08
0.08
0.08
0.08
0.08
0.07
0.08
0.20
(1.14%)
(0.39%)
—
0.20
Dividend per sh€
0.06
0.06
0.07
0.08
0.08
0.07
0.08
0.09
0.09
0.09
0.10
1.95%
4.62%
—
24.53
Div yield (avg)%
14.31
15.47
17.86
18.04
16.39
13.47
10.51
11.90
10.65
8.22
22.33
10.65
13.89
87
10.62
Payout ratio%
28.45
25.56
25.75
28.38
26.19
24.85
25.26
25.25
22.86
21.61
12.85
24.85
25.41
85
4.254
Shares (diluted)M
6.211
6.353
7.279
7.504
8.268
7.797
7.754
7.120
6.891
7.189
4.149
(2.76%)
0.98%
54
16.59
Buyback yield%
26.99
26.61
24.70
26.94
29.39
31.46
32.90
34.75
36.86
37.55
11.76
34.75
30.43
86
0.141
D/E ratiox
0.735
0.665
0.687
0.717
0.739
0.826
0.889
0.896
0.973
1.013
1.551
0.896
0.783
35
0.601
Enterprise value€M
1.546
1.559
1.423
1.554
1.429
1.499
1.348
1.475
1.309
1.272
1.783
(2.30%)
(2.67%)
85
1.248
LT debt€M
0.926
0.937
0.879
0.782
0.817
0.731
0.665
0.605
0.612
0.623
0.900
(5.28%)
(4.66%)
67
Revenue
€1.347M
9.05%
1.00×
Cost of revenue
€0.866M
9.09%
1.00×
Operating expenses
€0.218M
9.01%
1.00×
Spread over hurdle
(3.98%)