0.953
Revenue€M
1.216
1.234
1.300
1.338
1.377
1.404
1.468
1.545
1.616
1.703
1.003
4.35%
3.55%
69
8.58
Revenue growth%
11.71
11.67
9.53
11.76
8.96
10.28
12.82
10.64
12.39
13.50
21.28
12.39
11.69
21
29.03
Gross margin%
25.15
26.39
27.20
29.75
29.78
32.00
34.14
31.59
34.57
35.24
22.20
34.14
30.69
64
20.24
Operating margin%
16.33
15.61
12.61
13.60
13.38
12.60
14.91
14.59
16.16
14.62
10.12
14.62
14.60
57
23.75
Net margin%
0.97
0.40
0.40
0.40
3.02
2.96
5.24
7.61
9.42
8.73
25.74
7.61
2.99
62
24.79
P/E ratio (avg)x
18.85
21.38
24.42
24.31
27.50
29.03
31.46
35.32
34.90
34.99
32.69
34.90
28.26
24
19.03
EV/EBITx
6.970
6.255
6.986
6.960
6.732
6.066
6.387
6.632
7.401
8.096
17.04
6.632
6.846
33
29.97
FCF yield (avg)%
24.21
26.65
28.73
31.03
32.47
30.01
30.41
33.05
32.18
32.19
15.04
32.18
30.72
12
27.67
FCF margin%
22.76
21.97
24.63
23.78
24.01
23.22
24.88
22.09
20.58
19.03
19.54
22.09
22.99
58
1.330
FCF / Net incomex
0.506
0.532
0.576
0.626
0.712
0.729
0.689
0.636
0.602
0.685
1.530
0.685
0.631
53
8.10
ROIC%
10.70
13.26
10.81
10.14
13.09
10.11
8.12
8.22
10.49
8.70
9.08
8.70
10.31
51
21.39
Return on equity%
9.80
7.10
7.61
7.21
4.89
3.63
2.84
4.67
5.86
5.65
26.86
4.67
5.75
5
26.68
Return on assets%
6.64
6.09
4.89
4.11
4.94
3.22
2.79
0.90
2.61
1.45
11.27
2.61
3.67
29
0.02
EPS€
0.05
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.02
(0.59%)
(0.79%)
—
15.85
EPS growth%
7.72
5.01
6.33
4.33
7.23
8.48
5.96
6.36
8.84
6.52
6.20
6.52
6.44
43
0.04
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.02
1.30%
(0.37%)
—
0.04
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.01%)
(1.80%)
—
0.04
Dividend per sh€
0.05
0.06
0.05
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.04
(5.05%)
(3.04%)
—
29.62
Div yield (avg)%
24.17
26.04
26.81
27.08
29.61
26.68
28.85
29.33
26.61
28.54
15.31
28.54
26.95
19
15.69
Payout ratio%
11.92
13.10
11.52
12.27
10.48
7.95
6.28
8.96
8.45
7.24
4.81
7.95
9.72
12
12.24
Shares (diluted)M
17.66
20.04
22.65
25.39
29.89
33.46
32.85
38.06
37.50
37.41
12.64
4.59%
9.51%
28
15.37
Buyback yield%
18.66
15.85
15.43
18.10
16.07
17.44
17.29
20.23
17.48
15.74
9.18
17.44
17.36
93
1.231
D/E ratiox
0.373
0.356
0.335
0.302
0.265
0.285
0.276
0.271
0.295
0.280
0.470
0.280
0.290
88
0.743
Enterprise value€M
1.347
1.382
1.303
1.343
1.499
1.591
1.605
1.633
1.862
1.750
0.368
3.14%
3.44%
30
1.766
LT debt€M
1.608
1.572
1.743
2.052
1.990
2.307
2.256
2.569
2.662
2.623
0.474
5.68%
5.75%
71
Revenue
€1.703M
3.55%
1.00×
Cost of revenue
€0.886M
3.75%
1.02×
Operating expenses
€0.290M
3.56%
1.00×