0.567
Revenue€M
1.202
1.308
1.413
1.491
1.574
1.726
1.827
1.923
2.085
2.262
0.608
7.52%
7.33%
46
6.46
Revenue growth%
9.11
10.62
13.05
11.48
13.25
11.69
13.21
13.85
11.62
8.91
6.77
11.69
11.66
64
29.06
Gross margin%
9.30
8.43
10.10
12.14
15.01
16.16
18.93
21.79
22.91
25.82
24.53
21.79
15.59
78
27.82
Operating margin%
4.81
3.33
5.60
3.06
0.40
0.40
1.24
0.40
2.51
4.14
8.80
1.24
2.78
63
8.83
Net margin%
12.89
11.87
10.92
11.21
10.94
13.85
13.87
10.98
13.48
12.73
24.79
13.48
12.30
12
27.50
P/E ratio (avg)x
35.26
39.31
41.73
45.81
52.49
55.59
61.97
66.16
69.68
81.04
37.78
66.16
54.04
11
33.92
EV/EBITx
8.122
8.983
10.25
10.69
10.22
11.54
12.09
12.41
13.22
13.40
8.918
12.41
11.12
35
23.23
FCF yield (avg)%
26.98
28.55
27.10
29.77
31.39
33.14
35.30
33.30
30.80
30.17
15.31
33.14
30.49
13
21.43
FCF margin%
3.28
2.99
0.40
3.29
4.70
4.43
4.25
4.89
2.17
3.51
18.87
4.25
3.40
45
0.681
FCF / Net incomex
1.259
1.277
1.287
1.211
1.185
1.284
1.163
1.089
1.220
1.227
0.983
1.220
1.223
13
18.97
ROIC%
7.81
7.17
9.41
8.95
9.17
11.38
9.64
7.59
5.61
3.23
26.79
7.59
8.38
11
7.41
Return on equity%
4.71
5.04
5.63
6.72
8.03
6.29
7.74
9.56
10.12
9.77
6.72
9.56
7.23
64
25.14
Return on assets%
30.98
29.41
29.55
31.13
28.34
27.55
28.49
29.68
29.83
28.70
7.24
28.70
29.48
75
0.25
EPS€
0.24
0.24
0.28
0.31
0.36
0.37
0.42
0.47
0.56
0.59
0.27
10.55%
11.03%
—
26.04
EPS growth%
24.20
26.53
24.71
23.53
23.40
23.50
25.33
27.84
25.45
26.36
7.23
25.45
25.02
37
0.07
Bookvalue per sh€
0.15
0.14
0.14
0.14
0.14
0.15
0.16
0.16
0.17
0.17
0.23
4.08%
2.24%
—
0.25
FCF per share€
0.08
0.08
0.09
0.09
0.09
0.10
0.10
0.10
0.11
0.13
0.07
8.12%
5.88%
—
0.06
Dividend per sh€
0.20
0.22
0.20
0.19
0.17
0.18
0.19
0.18
0.18
0.17
0.06
0.10%
(1.00%)
—
14.33
Div yield (avg)%
12.64
11.67
10.81
9.69
9.98
11.68
8.88
8.55
8.28
5.58
19.91
8.55
9.83
87
12.07
Payout ratio%
26.20
26.48
28.80
31.46
29.85
29.58
27.11
27.48
25.46
27.96
18.94
27.48
27.72
93
7.418
Shares (diluted)M
9.033
8.244
7.187
6.918
6.406
5.972
6.481
5.635
6.102
6.494
7.498
0.27%
(2.46%)
8
15.64
Buyback yield%
12.51
11.40
11.12
11.64
9.56
12.11
12.23
14.77
15.79
17.71
4.77
14.77
12.17
71
1.389
D/E ratiox
0.935
0.872
0.915
0.952
0.845
0.788
0.683
0.737
0.628
0.553
1.630
0.683
0.817
19
1.567
Enterprise value€M
0.318
0.340
0.348
0.361
0.334
0.374
0.359
0.341
0.364
0.389
1.536
3.07%
2.49%
72
1.544
LT debt€M
1.502
1.478
1.393
1.360
1.533
1.656
1.687
1.826
2.021
2.263
1.424
8.10%
5.76%
69
Revenue
€2.262M
7.33%
1.00×
Cost of revenue
€1.583M
7.33%
1.00×
Operating expenses
€0.385M
6.85%
0.96×
Property and equipment
18.16%
Spread over hurdle
(4.58%)