0.345
Revenue€M
0.671
0.691
0.732
0.780
0.823
0.860
0.911
0.958
0.985
1.040
0.378
4.79%
4.89%
77
22.26
Revenue growth%
10.92
8.78
9.78
10.50
12.92
15.88
14.25
12.24
14.22
12.36
7.84
14.22
12.30
29
4.79
Gross margin%
15.08
15.65
15.20
15.01
15.87
18.74
18.30
19.01
17.34
16.72
15.56
18.30
16.29
27
11.61
Operating margin%
17.78
15.07
13.63
16.55
14.25
16.46
16.64
19.21
19.08
20.49
18.93
19.08
16.59
49
24.77
Net margin%
5.97
3.92
6.82
8.47
8.26
5.58
6.86
9.53
11.20
12.82
5.24
9.53
7.56
24
26.85
P/E ratio (avg)x
24.21
25.36
25.14
27.46
24.71
24.37
23.80
21.17
22.89
23.04
16.22
23.04
24.29
45
23.36
EV/EBITx
30.70
31.18
30.51
28.42
27.09
23.92
26.19
24.06
24.06
22.31
34.54
24.06
26.64
23
14.76
FCF yield (avg)%
12.01
11.10
12.94
15.05
12.98
14.14
15.83
16.10
13.17
12.76
7.12
14.14
13.07
10
7.87
FCF margin%
17.41
19.75
21.86
21.66
18.87
20.94
20.99
22.76
23.87
24.71
26.97
22.76
21.33
62
0.178
FCF / Net incomex
1.332
1.204
1.288
1.329
1.318
1.196
1.022
1.004
0.895
0.788
1.197
1.004
1.200
25
24.87
ROIC%
21.20
23.20
25.61
23.36
23.07
23.04
24.38
25.29
24.17
23.64
10.09
24.17
23.50
20
29.01
Return on equity%
21.03
19.03
21.14
20.14
18.88
21.00
21.59
19.05
20.92
19.20
5.81
20.92
20.53
9
15.50
Return on assets%
17.47
20.46
23.25
23.12
25.07
25.09
22.59
25.38
27.09
25.62
17.27
25.38
24.16
72
0.08
EPS€
0.10
0.12
0.12
0.13
0.13
0.16
0.18
0.21
0.22
0.21
0.09
9.95%
9.37%
—
28.16
EPS growth%
9.99
7.88
5.52
2.96
5.42
4.98
6.89
7.84
6.97
4.15
19.49
6.89
6.21
56
0.05
Bookvalue per sh€
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.08
0.08
0.08
0.07
0.33%
0.88%
—
0.06
FCF per share€
0.06
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.03
(2.42%)
(1.59%)
—
0.08
Dividend per sh€
0.07
0.09
0.10
0.11
0.11
0.12
0.15
0.18
0.18
0.20
0.09
13.07%
10.57%
—
25.95
Div yield (avg)%
20.19
21.99
23.01
20.64
19.69
20.19
21.13
19.88
17.36
17.19
17.27
19.88
20.19
79
8.78
Payout ratio%
18.49
15.72
14.32
14.74
14.89
12.74
13.07
14.38
16.14
16.49
21.72
14.38
14.81
82
12.24
Shares (diluted)M
17.27
18.26
17.42
17.71
17.15
19.51
22.45
22.54
25.55
28.45
12.21
10.66%
4.68%
80
20.64
Buyback yield%
6.96
9.42
9.10
9.01
8.52
11.15
8.17
8.13
9.59
9.28
23.12
9.28
9.05
49
0.315
D/E ratiox
1.168
1.233
1.383
1.375
1.359
1.530
1.475
1.372
1.491
1.452
0.108
1.475
1.379
15
0.250
Enterprise value€M
0.315
0.347
0.395
0.363
0.346
0.331
0.307
0.337
0.351
0.385
0.418
2.13%
2.70%
29
0.988
LT debt€M
0.548
0.526
0.475
0.449
0.447
0.446
0.434
0.401
0.363
0.388
0.978
(2.80%)
(3.86%)
61
Revenue
€1.040M
4.89%
1.00×
Cost of revenue
€0.573M
4.83%
0.99×
Operating expenses
€0.121M
5.47%
1.06×
Property and equipment
15.91%
Spread over hurdle
24.19%