0.165
Revenue€M
0.930
0.992
1.024
1.068
1.117
1.154
1.239
1.278
1.382
1.471
0.180
5.65%
5.36%
55
17.09
Revenue growth%
23.08
22.26
25.25
24.35
24.51
25.17
25.75
28.61
29.65
31.11
8.56
28.61
25.21
62
6.75
Gross margin%
33.05
31.22
30.17
29.80
28.79
31.43
31.77
33.36
30.51
31.59
8.05
31.59
31.32
73
5.84
Operating margin%
1.44
2.32
3.22
5.66
6.82
8.48
11.04
11.13
8.93
11.60
7.82
11.04
7.65
36
6.97
Net margin%
23.83
25.47
22.69
23.58
24.03
25.35
26.95
24.92
22.18
19.51
12.35
24.92
23.93
36
21.70
P/E ratio (avg)x
29.48
25.47
21.64
19.73
17.85
16.80
15.85
16.87
17.89
18.17
24.74
16.87
18.03
13
37.23
EV/EBITx
34.43
38.91
43.29
43.32
50.92
51.92
59.71
61.88
72.67
69.78
17.97
61.88
51.42
89
2.14
FCF yield (avg)%
13.00
10.80
11.67
11.54
10.94
8.71
7.02
6.86
5.52
5.39
15.31
6.86
9.75
46
4.31
FCF margin%
2.78
3.53
3.41
5.30
4.70
6.14
4.75
4.56
7.02
8.54
5.21
6.14
4.73
17
0.347
FCF / Net incomex
0.776
0.801
0.707
0.672
0.642
0.683
0.586
0.502
0.445
0.443
0.205
0.502
0.657
54
20.04
ROIC%
34.79
32.95
31.85
33.80
33.03
35.26
36.67
38.62
39.30
38.96
18.08
38.62
35.02
38
29.03
Return on equity%
26.48
29.34
29.97
29.18
30.73
29.19
31.97
31.85
32.10
29.87
23.63
31.85
29.92
40
3.78
Return on assets%
8.76
8.86
10.71
8.78
8.93
11.58
13.28
15.26
14.39
11.63
12.31
13.28
11.15
17
0.02
EPS€
0.09
0.08
0.09
0.09
0.09
0.09
0.09
0.10
0.12
0.13
0.02
7.65%
5.78%
—
17.14
EPS growth%
30.19
27.86
25.25
23.68
26.23
24.64
25.31
23.40
21.27
21.17
16.66
23.40
24.94
86
0.09
Bookvalue per sh€
0.08
0.08
0.09
0.09
0.09
0.10
0.10
0.11
0.10
0.10
0.04
1.22%
2.70%
—
0.08
FCF per share€
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.05
2.65%
0.59%
—
0.08
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.01
0.01
0.03
(1.43%)
(3.53%)
—
21.96
Div yield (avg)%
16.82
15.72
16.19
18.74
19.35
21.06
21.22
23.17
21.35
18.37
2.06
21.22
19.05
95
29.17
Payout ratio%
12.06
13.08
10.32
12.58
12.41
10.25
7.81
6.65
4.82
7.54
27.33
7.54
10.28
17
6.328
Shares (diluted)M
10.55
10.73
10.43
11.04
11.39
11.87
13.19
14.88
14.90
14.96
6.173
5.62%
3.22%
89
12.18
Buyback yield%
17.56
16.81
16.22
18.17
16.98
16.96
15.58
14.28
13.73
11.39
10.32
14.28
16.52
46
0.482
D/E ratiox
2.336
2.487
2.900
2.996
2.996
3.514
3.402
3.743
3.775
4.028
1.105
3.743
3.199
7
0.962
Enterprise value€M
2.121
2.109
2.504
2.765
2.854
2.914
3.498
4.029
4.176
5.068
0.314
12.17%
10.67%
37
0.547
LT debt€M
0.663
0.650
0.571
0.576
0.562
0.595
0.615
0.678
0.722
0.708
0.864
4.72%
1.12%
30
Revenue
€1.471M
5.36%
1.00×
Cost of revenue
€0.838M
5.55%
1.02×
Operating expenses
€0.287M
5.49%
1.01×
Spread over hurdle
56.44%