0.518
Revenue€M
0.313
0.344
0.380
0.404
0.436
0.469
0.514
0.548
0.578
0.628
0.545
7.57%
8.22%
30
17.62
Revenue growth%
7.66
10.53
12.44
15.20
17.41
17.13
14.71
16.79
15.06
13.73
6.68
15.06
14.88
51
19.03
Gross margin%
2.98
3.55
1.91
0.95
2.68
4.57
3.15
4.58
1.75
0.40
15.56
3.15
2.83
38
8.30
Operating margin%
7.51
7.98
5.90
7.52
7.61
6.93
9.49
8.81
9.98
8.88
26.52
8.88
7.79
11
17.12
Net margin%
12.98
14.11
12.39
9.81
9.52
10.37
11.01
11.84
14.34
13.89
17.66
11.84
12.12
81
16.21
P/E ratio (avg)x
8.325
9.332
9.995
10.61
10.63
11.30
12.11
12.77
15.18
15.04
36.06
12.77
10.96
74
32.54
EV/EBITx
35.42
33.21
31.19
31.55
29.25
26.91
29.64
30.64
31.76
34.70
6.819
30.64
31.37
95
5.52
FCF yield (avg)%
7.42
9.44
11.71
14.46
13.44
13.29
16.10
17.54
18.43
17.83
15.11
17.54
13.95
94
29.82
FCF margin%
6.76
5.62
6.12
6.42
4.47
6.46
5.25
5.96
7.22
7.59
4.20
6.46
6.27
50
1.424
FCF / Net incomex
1.107
1.247
1.259
1.378
1.351
1.527
1.675
1.753
1.785
1.637
0.359
1.675
1.452
18
2.64
ROIC%
6.09
6.71
8.73
7.30
7.06
8.05
5.28
2.60
4.43
6.07
16.21
5.28
6.40
27
28.10
Return on equity%
17.61
20.22
22.47
20.09
19.41
16.51
15.79
14.06
12.32
11.05
17.19
14.06
17.06
54
24.35
Return on assets%
15.32
16.27
14.95
14.87
12.94
15.77
14.89
11.92
14.24
13.92
25.78
14.24
14.88
19
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
1.57%
(2.79%)
—
27.10
EPS growth%
18.73
18.43
20.38
22.36
22.55
24.67
23.22
25.15
25.15
22.41
3.24
24.67
22.48
23
0.04
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.04
(1.87%)
(3.24%)
—
0.04
FCF per share€
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.04
4.58%
3.16%
—
0.03
Dividend per sh€
0.03
0.04
0.04
0.04
0.05
0.06
0.07
0.08
0.09
0.09
0.01
12.33%
10.66%
—
4.80
Div yield (avg)%
21.65
22.19
24.10
24.16
23.15
22.36
19.85
20.91
18.44
17.83
28.53
19.85
21.92
89
24.89
Payout ratio%
9.66
7.05
7.86
6.15
3.16
1.90
3.81
1.85
2.95
3.78
23.64
2.95
3.79
69
12.87
Shares (diluted)M
16.47
15.41
17.70
16.43
17.64
18.92
19.33
21.01
21.23
23.01
13.43
5.46%
4.28%
10
6.15
Buyback yield%
12.31
13.35
13.48
13.07
11.42
8.69
9.35
12.15
10.86
13.76
26.56
10.86
12.23
87
1.340
D/E ratiox
0.958
1.096
1.261
1.303
1.408
1.482
1.562
1.562
1.669
1.635
0.638
1.562
1.445
20
0.795
Enterprise value€M
0.104
0.096
0.109
0.105
0.118
0.132
0.133
0.150
0.147
0.147
0.519
4.58%
4.14%
13
0.700
LT debt€M
0.107
0.116
0.120
0.141
0.168
0.186
0.201
0.230
0.272
0.284
0.076
11.06%
11.65%
35
Revenue
€0.628M
8.22%
1.00×
Cost of revenue
€0.427M
8.06%
0.99×
Operating expenses
€0.146M
8.61%
1.04×
Property and equipment
16.40%
Cash and investments
16.03%
Spread over hurdle
(5.96%)