0.114
Revenue€M
0.463
0.495
0.532
0.554
0.575
0.601
0.642
0.693
0.719
0.777
0.121
6.21%
6.11%
50
13.61
Revenue growth%
11.06
8.28
9.50
7.66
7.81
4.99
6.83
4.87
5.08
7.63
25.64
5.08
7.65
62
9.82
Gross margin%
24.28
24.86
24.62
23.35
25.80
25.72
24.02
25.01
24.89
22.41
8.08
24.89
24.74
22
7.21
Operating margin%
1.23
0.40
2.16
4.36
3.10
1.16
0.40
0.40
0.40
0.40
24.04
0.40
0.78
56
8.09
Net margin%
4.65
6.39
9.21
7.56
9.57
10.56
13.32
12.51
15.01
17.66
6.98
13.32
10.06
51
35.07
P/E ratio (avg)x
33.22
39.40
39.83
42.71
45.73
49.53
56.98
66.13
67.48
67.03
17.06
66.13
47.63
15
25.56
EV/EBITx
14.40
14.30
12.99
12.69
13.77
13.04
11.87
12.59
12.81
12.01
23.16
12.59
12.90
60
24.69
FCF yield (avg)%
8.81
9.75
11.25
12.21
11.84
9.72
11.32
10.74
10.31
12.41
2.16
10.74
11.00
87
5.42
FCF margin%
12.52
11.55
11.90
12.28
11.91
13.33
13.75
14.00
11.10
8.94
21.20
13.33
12.10
73
0.519
FCF / Net incomex
0.711
0.729
0.716
0.668
0.712
0.801
0.855
0.915
0.829
0.880
1.728
0.855
0.765
19
7.38
ROIC%
14.55
16.29
15.04
16.38
18.75
19.01
21.84
19.87
20.92
18.93
4.36
19.87
18.84
52
20.86
Return on equity%
30.85
32.77
31.90
28.96
28.58
27.69
25.21
27.21
28.07
29.55
14.11
27.69
28.77
32
10.23
Return on assets%
33.72
33.99
34.28
34.19
35.36
33.60
34.92
32.30
34.43
36.89
5.46
34.43
34.23
37
0.06
EPS€
0.10
0.12
0.12
0.14
0.15
0.18
0.20
0.22
0.23
0.24
0.07
9.61%
8.92%
—
13.12
EPS growth%
25.73
28.68
28.66
26.46
24.89
25.37
27.37
27.75
27.86
26.34
2.70
27.37
26.92
12
0.03
Bookvalue per sh€
0.08
0.08
0.09
0.09
0.09
0.09
0.11
0.11
0.13
0.13
0.06
8.29%
6.50%
—
0.07
FCF per share€
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
1.00%
(0.02%)
—
0.05
Dividend per sh€
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.03
(1.28%)
(0.75%)
—
16.93
Div yield (avg)%
7.79
8.54
10.75
8.81
5.99
7.61
9.25
8.81
10.15
10.73
4.99
9.25
8.81
66
4.81
Payout ratio%
23.99
23.61
24.94
27.22
29.87
32.55
32.34
30.35
28.09
30.99
14.46
30.99
28.98
24
4.831
Shares (diluted)M
5.847
5.793
5.644
5.218
5.573
5.435
5.689
5.170
5.675
5.710
5.061
0.49%
(0.14%)
17
10.78
Buyback yield%
31.27
29.61
27.07
29.50
31.37
32.74
32.75
35.47
35.37
38.12
28.77
35.37
32.06
40
0.367
D/E ratiox
0.411
0.394
0.383
0.410
0.409
0.417
0.461
0.504
0.586
0.679
0.448
0.504
0.414
74
0.201
Enterprise value€M
0.505
0.510
0.589
0.656
0.742
0.864
0.853
0.954
0.985
1.181
0.182
9.74%
8.91%
49
0.420
LT debt€M
0.238
0.235
0.229
0.223
0.226
0.203
0.199
0.180
0.180
0.184
0.419
(4.06%)
(2.86%)
23
Revenue
€0.777M
6.11%
1.00×
Cost of revenue
€0.485M
6.29%
1.02×
Operating expenses
€0.146M
5.46%
0.94×
Property and equipment
17.34%
Cash and investments
14.33%