0.725
Revenue€M
0.665
0.722
0.782
0.831
0.906
0.985
1.065
1.148
1.238
1.362
0.797
8.50%
8.13%
77
4.17
Revenue growth%
18.62
19.40
17.05
14.30
13.39
11.49
14.48
13.20
15.20
16.41
9.46
14.48
14.84
29
23.58
Gross margin%
15.14
17.24
17.34
19.31
19.89
22.13
19.21
19.83
22.75
25.64
28.83
22.13
19.57
93
28.30
Operating margin%
26.97
29.35
27.11
24.41
27.04
24.37
21.49
18.86
17.56
17.68
5.95
18.86
24.39
88
7.70
Net margin%
8.09
7.04
8.42
9.92
11.90
10.21
7.75
7.86
9.16
11.79
6.29
9.16
8.79
25
29.15
P/E ratio (avg)x
6.354
5.601
4.990
4.489
4.298
4.223
3.698
3.287
2.853
3.030
12.57
3.287
4.261
76
22.92
EV/EBITx
12.13
11.98
12.91
12.04
11.17
12.07
11.13
11.56
11.20
9.951
28.98
11.20
11.77
61
9.58
FCF yield (avg)%
31.75
34.20
31.56
33.05
33.78
34.01
35.64
32.71
31.45
30.93
11.49
32.71
32.88
74
15.38
FCF margin%
27.78
25.03
26.25
24.17
22.78
25.42
23.25
25.94
25.21
26.57
13.09
25.42
25.31
38
0.266
FCF / Net incomex
0.347
0.371
0.376
0.413
0.416
0.417
0.495
0.477
0.506
0.539
0.798
0.495
0.417
79
21.04
ROIC%
13.68
11.64
13.29
14.32
15.94
17.67
17.18
19.05
21.60
24.53
5.08
19.05
16.56
79
7.26
Return on equity%
29.33
31.92
29.83
32.38
30.12
28.21
30.63
32.40
32.21
30.74
12.82
30.74
30.68
32
2.73
Return on assets%
36.64
39.30
39.12
40.24
38.30
37.19
39.14
38.18
39.25
41.67
25.24
39.14
39.13
85
0.02
EPS€
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(3.40%)
(3.96%)
—
4.22
EPS growth%
2.33
0.40
2.81
4.07
4.77
3.84
1.25
2.25
0.63
2.90
14.07
2.25
2.57
89
0.04
Bookvalue per sh€
0.07
0.07
0.07
0.08
0.08
0.09
0.11
0.13
0.14
0.15
0.01
12.24%
8.44%
—
0.02
FCF per share€
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.32%)
(4.17%)
—
0.01
Dividend per sh€
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.01
5.73%
4.05%
—
6.16
Div yield (avg)%
13.63
13.31
10.96
13.28
15.32
12.84
13.21
15.11
17.02
19.81
24.15
15.11
13.47
46
28.10
Payout ratio%
20.93
22.79
24.92
27.58
25.76
28.03
27.17
28.66
31.63
32.16
16.14
28.66
27.38
50
23.15
Shares (diluted)M
23.51
26.22
25.59
27.94
26.74
30.03
27.62
31.55
34.38
34.24
22.85
5.07%
3.84%
90
24.52
Buyback yield%
15.76
18.66
16.89
18.99
17.66
15.52
18.07
20.71
23.13
21.82
15.58
20.71
18.37
92
0.889
D/E ratiox
0.363
0.360
0.360
0.376
0.365
0.407
0.453
0.501
0.467
0.541
0.468
0.467
0.391
41
0.837
Enterprise value€M
0.483
0.461
0.498
0.526
0.610
0.640
0.650
0.632
0.654
0.774
0.602
4.87%
5.08%
76
0.709
LT debt€M
0.280
0.329
0.387
0.441
0.522
0.521
0.567
0.646
0.753
0.760
0.960
7.80%
10.77%
56
Revenue
€1.362M
8.13%
1.00×
Cost of revenue
€0.954M
8.13%
1.00×
Operating expenses
€0.301M
8.50%
1.04×
Goodwill & intangibles
16.45%
Spread over hurdle
(2.34%)