0.576
Revenue€M
0.428
0.457
0.488
0.539
0.583
0.634
0.692
0.748
0.819
0.905
0.623
9.17%
8.75%
10
14.53
Revenue growth%
18.33
18.17
16.01
16.96
16.11
16.93
19.26
18.50
18.57
19.46
23.49
18.57
18.25
26
20.47
Gross margin%
4.32
3.30
1.64
2.68
5.35
4.86
7.52
9.07
8.81
11.45
5.12
8.81
5.10
43
5.33
Operating margin%
25.56
26.93
28.57
28.87
29.06
27.64
27.04
26.95
25.74
27.70
3.16
27.04
27.34
58
18.66
Net margin%
24.24
26.70
26.35
24.29
23.95
22.97
20.02
22.27
20.73
20.26
11.00
20.73
23.46
9
15.61
P/E ratio (avg)x
33.51
31.75
28.84
31.76
35.57
32.61
33.41
31.01
32.50
32.98
15.51
32.61
32.55
9
31.92
EV/EBITx
23.02
27.85
31.32
37.78
45.72
49.44
55.08
61.57
66.28
76.17
13.71
61.57
47.58
72
5.42
FCF yield (avg)%
12.54
11.06
12.50
13.12
13.68
14.18
14.56
15.32
14.58
14.34
21.01
14.56
13.93
24
15.12
FCF margin%
5.62
6.72
6.29
8.92
9.67
6.71
7.94
5.43
7.55
5.20
27.61
6.71
6.72
32
0.987
FCF / Net incomex
0.924
1.017
0.994
0.940
0.881
0.832
0.788
0.755
0.762
0.815
0.504
0.788
0.856
65
6.34
ROIC%
1.98
2.21
4.39
5.08
4.20
5.34
5.70
8.12
10.91
8.86
14.71
8.12
5.21
79
11.47
Return on equity%
21.47
19.66
19.54
18.97
20.89
22.26
22.32
22.78
21.04
21.72
26.30
22.26
21.26
49
11.29
Return on assets%
3.92
5.81
5.73
4.84
5.54
4.95
2.02
3.13
4.60
5.65
9.00
4.60
4.89
26
0.02
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
2.07%
(0.75%)
—
20.97
EPS growth%
8.79
9.86
8.28
9.20
12.13
13.17
14.24
16.68
17.08
17.37
12.76
16.68
12.65
47
0.01
Bookvalue per sh€
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
1.89%
4.55%
—
0.02
FCF per share€
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
0.01
0.03
0.96%
(1.33%)
—
0.03
Dividend per sh€
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.03
10.79%
9.01%
—
25.01
Div yield (avg)%
21.98
24.09
23.13
20.80
22.48
23.48
22.75
25.26
24.02
23.13
3.55
23.48
23.13
75
23.59
Payout ratio%
27.39
29.52
29.98
29.71
30.18
32.55
30.32
28.53
31.15
29.87
2.53
30.32
29.92
39
10.87
Shares (diluted)M
16.94
15.81
15.31
16.89
18.35
16.92
18.02
16.70
15.10
14.96
11.15
(4.00%)
(1.11%)
15
2.71
Buyback yield%
15.85
15.71
15.84
15.00
13.97
16.57
17.91
15.43
13.49
11.59
20.41
15.43
15.57
31
0.411
D/E ratiox
1.313
1.389
1.357
1.470
1.571
1.531
1.530
1.572
1.719
1.988
0.555
1.572
1.530
11
0.632
Enterprise value€M
0.414
0.452
0.482
0.545
0.571
0.539
0.542
0.612
0.632
0.582
0.091
0.38%
3.48%
43
0.568
LT debt€M
0.235
0.210
0.198
0.173
0.156
0.166
0.170
0.167
0.144
0.138
0.672
(2.37%)
(6.54%)
66
Revenue
€0.905M
8.75%
1.00×
Cost of revenue
€0.528M
8.45%
0.97×
Operating expenses
€0.152M
9.04%
1.03×
Goodwill & intangibles
16.42%