0.662
Revenue€M
0.917
0.996
1.064
1.137
1.188
1.266
1.348
1.427
1.543
1.631
0.732
6.54%
6.48%
48
13.52
Revenue growth%
24.85
26.84
26.63
24.97
26.93
29.28
29.30
31.41
31.17
29.10
8.33
29.30
28.01
38
2.16
Gross margin%
16.05
13.98
11.05
13.52
15.67
16.48
17.11
14.77
15.39
13.01
29.48
15.39
15.08
39
28.60
Operating margin%
6.19
4.81
2.00
3.34
0.96
2.90
3.76
0.77
0.40
0.40
11.21
0.77
2.45
81
24.27
Net margin%
0.40
0.40
0.40
0.40
3.15
2.10
5.05
5.01
6.21
5.30
29.09
5.05
2.63
67
17.83
P/E ratio (avg)x
6.839
5.921
5.414
4.780
4.096
3.956
3.494
3.622
3.393
3.521
21.44
3.521
4.026
76
30.05
EV/EBITx
27.03
27.11
29.07
29.56
25.77
24.62
27.20
28.88
29.26
32.13
33.75
28.88
28.04
73
9.61
FCF yield (avg)%
10.38
12.79
15.68
17.04
17.05
14.34
14.38
13.33
14.70
16.16
7.78
14.38
14.54
81
6.37
FCF margin%
11.52
11.67
10.57
12.42
10.56
12.99
11.00
12.50
10.31
8.48
13.67
11.00
11.26
69
1.685
FCF / Net incomex
1.110
1.236
1.420
1.444
1.647
1.888
2.030
1.992
1.941
2.243
1.077
1.992
1.768
57
21.55
ROIC%
9.04
6.13
4.14
6.47
7.89
10.53
9.07
11.46
14.09
13.75
12.67
11.46
9.06
62
16.13
Return on equity%
20.19
21.73
23.42
24.11
22.05
22.76
21.72
22.80
22.00
20.39
23.14
22.00
22.03
30
25.78
Return on assets%
22.16
25.14
24.54
24.23
25.48
26.15
26.99
29.07
31.78
31.58
23.26
29.07
25.81
89
0.06
EPS€
0.06
0.05
0.06
0.06
0.05
0.05
0.06
0.05
0.05
0.05
0.06
(2.54%)
(2.08%)
—
18.35
EPS growth%
23.65
25.03
25.18
22.60
24.99
25.89
24.05
25.42
23.56
24.86
23.53
24.86
24.93
79
0.06
Bookvalue per sh€
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.04
(6.20%)
(6.69%)
—
0.03
FCF per share€
0.05
0.05
0.05
0.06
0.06
0.05
0.05
0.05
0.06
0.06
0.06
1.80%
2.75%
—
0.01
Dividend per sh€
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
(2.67%)
(2.01%)
—
5.26
Div yield (avg)%
11.06
12.03
10.07
9.04
11.51
12.08
9.10
8.52
10.70
10.37
26.99
10.37
10.54
76
9.45
Payout ratio%
13.86
15.59
17.17
16.74
18.82
20.64
19.55
19.38
16.45
16.31
23.17
19.38
16.96
12
11.39
Shares (diluted)M
11.78
11.86
10.73
10.60
9.774
9.680
10.24
9.221
9.575
9.128
11.21
(1.36%)
(1.61%)
67
12.84
Buyback yield%
16.19
17.64
20.53
21.77
20.56
23.11
22.74
21.16
18.43
21.18
21.76
21.18
20.86
45
1.691
D/E ratiox
0.685
0.659
0.613
0.572
0.560
0.559
0.553
0.578
0.511
0.450
0.196
0.553
0.566
26
1.040
Enterprise value€M
0.242
0.242
0.229
0.227
0.237
0.244
0.263
0.257
0.246
0.284
0.118
3.67%
1.60%
33
0.579
LT debt€M
1.218
1.087
1.156
1.057
1.156
1.163
1.173
1.100
1.113
1.158
0.411
0.04%
(1.76%)
34
Revenue
€1.631M
6.48%
1.00×
Cost of revenue
€1.015M
6.83%
1.03×
Operating expenses
€0.252M
5.29%
0.89×
Cash and investments
16.48%