0.353
Revenue€M
0.442
0.461
0.498
0.538
0.565
0.609
0.662
0.707
0.749
0.814
0.365
7.58%
6.77%
75
6.41
Revenue growth%
10.77
9.05
7.38
4.53
2.60
3.90
3.07
1.38
1.90
2.19
7.43
2.19
3.49
63
13.71
Gross margin%
16.35
18.73
17.47
15.99
17.75
17.90
16.67
18.08
18.67
18.74
3.27
18.08
17.83
42
25.61
Operating margin%
14.83
13.65
12.43
13.89
13.11
12.91
11.72
10.65
13.53
11.36
16.00
11.72
13.01
32
2.21
Net margin%
3.51
1.17
1.52
0.40
1.54
4.34
5.34
3.18
0.40
1.91
14.03
3.18
1.72
28
15.79
P/E ratio (avg)x
19.53
22.77
26.41
29.00
28.90
27.96
31.67
30.66
33.61
36.99
26.75
31.67
28.95
24
6.523
EV/EBITx
15.75
14.17
14.74
12.47
12.23
12.37
11.76
10.33
9.251
9.450
26.52
10.33
12.30
91
17.95
FCF yield (avg)%
0.40
0.40
0.58
0.40
0.40
0.40
0.40
0.43
1.20
1.21
17.82
0.43
0.40
38
27.58
FCF margin%
1.77
3.93
6.39
7.99
5.44
3.13
2.77
0.41
1.93
4.27
8.76
2.77
3.53
82
0.851
FCF / Net incomex
2.353
2.448
2.328
2.257
2.610
3.050
3.545
3.664
4.063
3.994
0.998
3.664
2.830
31
18.31
ROIC%
14.31
16.79
14.63
16.85
15.41
15.22
14.08
12.64
11.19
9.77
6.63
12.64
14.47
92
15.49
Return on equity%
24.55
23.39
24.63
22.94
24.75
24.89
27.72
27.18
25.85
26.03
26.24
26.03
24.82
30
14.20
Return on assets%
4.44
2.54
4.37
6.53
4.19
3.18
5.01
5.58
8.51
9.92
11.64
5.58
4.73
93
0.03
EPS€
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.04
7.40%
7.13%
—
23.20
EPS growth%
20.58
20.05
18.65
20.55
22.86
22.72
20.84
18.44
15.88
14.06
11.73
18.44
20.30
42
0.02
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
2.65%
(3.03%)
—
0.02
FCF per share€
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.01
1.83%
3.96%
—
0.01
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.03
0.03
0.03
0.78%
2.66%
—
19.24
Div yield (avg)%
24.48
25.68
26.79
27.83
29.72
29.59
32.45
30.11
29.01
26.67
3.71
29.59
28.42
88
11.12
Payout ratio%
23.04
23.11
23.71
25.60
28.54
27.13
29.29
31.49
34.01
31.40
26.63
31.40
27.84
46
14.29
Shares (diluted)M
11.74
12.37
11.10
10.26
9.115
9.567
10.13
10.25
10.78
10.81
14.09
3.47%
(1.76%)
43
23.10
Buyback yield%
14.02
13.61
12.65
12.45
11.88
13.14
11.58
13.34
15.20
16.26
23.78
13.34
13.24
41
1.220
D/E ratiox
0.184
0.190
0.182
0.200
0.222
0.210
0.201
0.218
0.197
0.177
1.370
0.201
0.198
50
0.531
Enterprise value€M
0.348
0.324
0.353
0.369
0.352
0.359
0.377
0.382
0.375
0.339
0.061
(0.79%)
(0.85%)
85
0.630
LT debt€M
0.220
0.191
0.191
0.180
0.176
0.166
0.176
0.170
0.148
0.130
0.310
(5.83%)
(5.45%)
43
Revenue
€0.814M
6.77%
1.00×
Cost of revenue
€0.484M
6.72%
1.00×
Operating expenses
€0.187M
6.49%
0.97×
Cash and investments
19.18%
Goodwill & intangibles
18.06%
Property and equipment
17.94%