0.516
Revenue€M
0.209
0.227
0.252
0.273
0.304
0.329
0.363
0.393
0.435
0.481
0.549
9.62%
9.46%
41
19.98
Revenue growth%
20.03
22.30
20.10
22.40
23.36
21.17
19.12
19.14
20.53
18.95
26.97
19.14
20.31
44
8.31
Gross margin%
18.35
16.91
18.33
16.31
16.21
18.35
17.69
14.76
17.63
18.24
29.29
17.69
17.66
53
10.28
Operating margin%
27.22
30.02
31.59
33.56
34.24
32.33
31.03
30.56
30.87
32.03
12.06
31.03
31.31
11
11.89
Net margin%
18.30
20.30
21.63
22.48
22.18
23.70
24.66
27.55
27.32
30.29
25.72
27.32
23.09
49
27.25
P/E ratio (avg)x
10.18
9.476
10.74
12.31
11.97
12.41
12.76
14.40
16.16
15.60
11.53
14.40
12.36
76
26.26
EV/EBITx
49.90
51.32
48.99
50.52
52.05
55.44
50.84
50.49
52.06
51.55
11.43
51.55
51.08
86
5.78
FCF yield (avg)%
13.75
16.10
16.36
14.69
12.19
14.41
11.45
13.88
13.41
15.25
16.52
13.88
14.15
86
9.05
FCF margin%
16.53
14.38
13.14
14.16
14.61
13.03
12.36
11.31
12.29
9.48
4.73
12.29
13.09
54
1.699
FCF / Net incomex
2.717
2.611
2.852
2.676
2.883
2.841
2.961
3.041
2.823
2.690
0.548
2.841
2.832
9
19.30
ROIC%
19.46
20.96
23.51
21.36
21.92
23.94
26.08
28.87
28.16
28.83
17.04
28.16
23.73
10
12.67
Return on equity%
7.14
4.45
2.70
1.95
4.07
2.06
3.13
2.69
2.01
3.29
23.89
2.69
2.92
45
5.60
Return on assets%
29.17
30.75
33.44
32.90
30.56
29.00
29.53
31.23
28.57
27.79
18.32
29.00
30.05
27
0.04
EPS€
0.13
0.15
0.15
0.16
0.15
0.15
0.16
0.16
0.17
0.18
0.04
2.72%
3.04%
—
27.62
EPS growth%
10.56
9.10
6.58
8.06
6.86
8.07
7.15
7.63
10.45
10.55
24.86
8.07
8.06
36
0.03
Bookvalue per sh€
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.08
(1.60%)
0.36%
—
0.03
FCF per share€
0.14
0.15
0.15
0.16
0.17
0.16
0.17
0.18
0.21
0.20
0.14
3.15%
5.58%
—
0.08
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
0.47%
0.43%
—
17.09
Div yield (avg)%
12.95
12.41
9.53
8.41
6.24
9.06
9.52
8.97
7.92
6.55
26.20
8.97
9.01
85
12.15
Payout ratio%
9.98
9.23
11.10
12.19
13.53
11.44
11.23
9.62
8.54
6.89
11.01
9.62
10.54
55
2.861
Shares (diluted)M
2.755
2.849
3.212
3.215
3.656
4.300
4.779
4.610
4.411
4.964
2.816
6.31%
6.46%
7
25.19
Buyback yield%
23.10
25.64
24.30
23.16
20.47
21.91
22.88
22.58
22.62
23.67
6.84
22.62
22.99
52
0.778
D/E ratiox
1.799
1.732
1.690
1.911
2.137
1.960
2.165
2.234
2.199
2.514
0.175
2.199
2.049
49
0.216
Enterprise value€M
0.545
0.493
0.509
0.524
0.552
0.568
0.488
0.530
0.469
0.505
0.396
(1.79%)
(1.88%)
63
0.456
LT debt€M
0.497
0.496
0.578
0.604
0.667
0.657
0.663
0.742
0.810
0.913
0.151
6.47%
5.53%
6
Revenue
€0.481M
9.46%
1.00×
Cost of revenue
€0.330M
9.62%
1.02×
Operating expenses
€0.105M
9.31%
0.99×
Spread over hurdle
(6.55%)