0.034
Revenue€M
0.336
0.360
0.380
0.409
0.439
0.468
0.487
0.525
0.566
0.610
0.037
6.81%
6.62%
22
4.24
Revenue growth%
15.21
12.23
11.06
10.17
8.48
8.96
8.81
9.12
7.77
8.41
15.82
8.81
9.04
74
4.81
Gross margin%
11.89
12.53
12.54
9.83
9.88
11.26
10.82
13.19
14.57
17.46
3.26
13.19
12.21
19
3.17
Operating margin%
8.40
8.87
10.71
10.03
11.16
9.48
9.78
9.87
8.43
8.38
10.14
9.48
9.63
87
29.98
Net margin%
14.64
12.01
9.44
10.69
9.18
11.76
10.94
11.21
9.40
8.14
4.79
10.94
10.82
84
16.84
P/E ratio (avg)x
36.82
36.03
37.49
39.21
41.80
47.78
51.53
52.41
48.33
45.83
33.92
48.33
43.81
77
21.43
EV/EBITx
19.07
18.88
21.67
23.34
21.60
22.59
24.48
24.20
25.87
27.75
26.23
24.48
22.96
76
23.12
FCF yield (avg)%
30.67
30.19
32.54
30.64
30.95
29.09
27.61
24.77
22.32
24.03
24.14
24.77
29.64
37
2.28
FCF margin%
4.76
4.82
7.79
6.23
7.49
10.33
10.28
8.33
8.62
11.09
27.35
10.28
8.06
66
1.579
FCF / Net incomex
1.837
1.678
1.750
1.852
1.812
1.850
1.714
1.642
1.816
1.866
1.037
1.816
1.814
58
23.71
ROIC%
5.00
3.19
2.37
0.86
0.42
1.05
0.55
0.40
3.27
1.06
24.86
1.05
1.05
63
11.61
Return on equity%
23.30
21.27
21.97
22.91
25.22
22.87
22.45
21.23
22.64
20.92
21.59
22.45
22.55
85
2.43
Return on assets%
26.42
28.20
25.74
28.43
30.41
27.49
30.45
29.17
27.46
29.61
4.86
29.17
28.32
15
0.02
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
5.42%
3.67%
—
18.37
EPS growth%
1.66
4.35
2.60
0.59
1.42
1.27
0.98
1.92
4.81
7.42
21.17
1.92
1.79
18
—
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
12.54%
8.83%
—
0.01
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.61%
4.00%
—
0.01
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
(0.97%)
2.57%
—
19.18
Div yield (avg)%
11.96
12.17
11.89
10.35
9.42
9.00
8.69
10.43
11.00
11.92
22.21
10.43
10.71
42
2.04
Payout ratio%
21.45
21.56
19.90
20.12
22.37
24.94
22.18
20.62
21.30
22.02
3.34
22.02
21.51
56
21.45
Shares (diluted)M
27.53
31.98
36.68
42.67
49.94
57.08
58.63
69.27
81.03
89.68
21.45
12.42%
12.28%
35
21.38
Buyback yield%
5.75
5.27
2.39
4.88
4.46
5.48
3.72
3.09
4.24
6.74
26.58
4.24
4.67
74
1.562
D/E ratiox
0.291
0.292
0.318
0.378
0.387
0.393
0.384
0.373
0.437
0.483
0.764
0.393
0.381
20
0.290
Enterprise value€M
0.052
0.055
0.055
0.054
0.059
0.061
0.061
0.067
0.072
0.071
0.408
3.77%
4.87%
83
0.076
LT debt€M
0.397
0.391
0.396
0.381
0.399
0.416
0.444
0.411
0.417
0.372
0.301
(1.40%)
(1.88%)
16
Revenue
€0.610M
6.62%
1.00×
Cost of revenue
€0.277M
6.43%
0.98×
Operating expenses
€0.139M
6.62%
1.00×