0.306
Revenue€M
0.440
0.472
0.518
0.561
0.609
0.643
0.692
0.738
0.786
0.827
0.327
6.33%
7.17%
22
15.72
Revenue growth%
7.32
4.43
2.54
5.09
3.68
1.34
3.39
1.89
0.40
2.89
10.79
1.89
3.14
69
13.48
Gross margin%
9.35
10.05
7.70
9.73
7.47
5.55
4.63
5.04
2.96
5.59
23.46
5.04
6.53
85
5.75
Operating margin%
13.94
12.01
9.53
7.17
5.67
4.38
3.95
5.87
8.64
8.76
19.12
5.87
7.91
50
27.41
Net margin%
25.01
24.29
23.74
23.47
24.05
21.88
22.47
21.95
21.69
21.62
22.44
21.88
22.97
34
29.38
P/E ratio (avg)x
23.69
26.05
29.45
30.30
30.53
33.67
38.43
37.68
40.66
45.37
37.26
38.43
32.10
68
30.54
EV/EBITx
22.19
24.08
23.87
26.92
26.17
25.37
28.40
32.07
32.93
34.13
28.42
32.07
26.54
8
24.95
FCF yield (avg)%
13.44
16.40
16.75
16.45
15.75
14.28
15.37
13.28
15.76
16.77
24.06
15.37
15.75
78
21.35
FCF margin%
12.94
11.12
9.81
7.71
5.54
4.76
2.40
1.57
1.32
2.44
17.16
2.40
5.15
21
0.583
FCF / Net incomex
0.487
0.465
0.519
0.557
0.582
0.574
0.527
0.553
0.494
0.537
0.688
0.537
0.532
13
19.87
ROIC%
21.21
21.92
22.16
20.17
21.71
24.32
23.47
20.67
22.94
24.31
13.14
23.47
22.04
93
12.27
Return on equity%
30.06
28.12
26.84
26.93
27.17
25.31
22.72
24.71
26.90
26.00
10.79
25.31
26.87
30
2.91
Return on assets%
13.11
11.41
13.16
11.65
11.47
11.60
8.79
9.52
9.74
9.16
8.15
9.52
11.44
38
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.71%
0.36%
—
17.21
EPS growth%
13.50
15.64
18.55
21.06
18.82
17.51
19.79
19.94
19.43
20.61
18.64
19.79
19.13
71
0.01
Bookvalue per sh€
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
0.04
0.01
2.25%
5.48%
—
0.01
FCF per share€
0.03
0.03
0.04
0.04
0.04
0.05
0.06
0.07
0.08
0.09
0.02
15.68%
11.42%
—
0.02
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
—
7.89%
4.32%
—
2.61
Div yield (avg)%
13.02
11.46
12.90
11.73
14.34
13.69
12.80
11.53
11.45
10.84
15.61
11.53
12.27
17
18.86
Payout ratio%
28.27
29.97
29.25
27.19
29.47
31.86
33.59
35.49
35.77
35.12
16.79
35.12
30.91
91
29.23
Shares (diluted)M
35.89
42.54
45.84
46.70
53.33
52.92
52.33
61.12
68.21
81.75
29.60
8.92%
9.53%
75
11.19
Buyback yield%
13.72
14.68
14.49
12.01
13.26
16.09
16.14
13.28
13.07
10.17
27.96
13.28
13.50
80
1.359
D/E ratiox
0.170
0.177
0.182
0.170
0.185
0.195
0.203
0.176
0.187
0.188
1.533
0.188
0.183
90
0.255
Enterprise value€M
0.707
0.832
0.989
0.999
0.993
1.118
1.202
1.222
1.455
1.650
0.365
10.69%
8.98%
74
0.462
LT debt€M
0.051
0.052
0.050
0.054
0.054
0.057
0.051
0.048
0.046
0.048
0.660
(2.33%)
0.28%
79
Revenue
€0.827M
7.17%
1.00×
Cost of revenue
€0.579M
7.17%
1.00×
Operating expenses
€0.169M
6.66%
0.95×
Goodwill & intangibles
16.44%
Spread over hurdle
(5.32%)