0.018
Revenue€M
0.048
0.051
0.056
0.062
0.065
0.071
0.075
0.082
0.087
0.019
0.020
7.08%
7.95%
91
21.11
Revenue growth%
25.94
25.52
25.68
26.19
26.04
26.38
25.87
27.62
30.13
7.26
10.74
26.38
25.99
16
23.97
Gross margin%
17.04
16.54
18.77
16.15
16.67
17.79
15.96
18.63
19.69
24.57
25.93
17.79
17.42
20
17.95
Operating margin%
21.37
22.94
20.44
19.31
18.66
19.45
19.80
20.49
21.39
12.63
18.99
19.80
20.47
65
26.50
Net margin%
26.28
24.89
25.67
27.73
29.17
27.18
24.50
23.31
24.48
19.60
10.62
24.50
25.44
34
23.90
P/E ratio (avg)x
40.86
36.91
33.29
36.08
39.32
37.98
34.72
33.99
31.73
6.010
19.73
34.72
36.50
23
18.79
EV/EBITx
13.50
14.96
15.96
15.15
15.45
14.03
14.24
14.04
14.39
20.11
7.356
14.24
14.31
28
22.18
FCF yield (avg)%
18.91
21.64
24.16
22.31
24.08
25.88
26.60
27.16
25.69
17.74
4.12
25.88
24.12
75
27.25
FCF margin%
8.22
5.43
3.39
5.50
8.31
6.93
7.85
5.88
8.28
17.32
23.58
7.85
7.39
46
1.648
FCF / Net incomex
0.645
0.693
0.710
0.750
0.730
0.704
0.800
0.772
0.832
1.027
1.355
0.772
0.720
78
6.33
ROIC%
2.84
2.27
0.42
0.40
0.40
0.40
3.27
4.70
6.79
25.48
14.51
3.27
2.55
84
2.11
Return on equity%
20.38
18.38
21.15
19.41
18.44
18.82
17.83
17.48
16.68
17.88
26.29
17.83
18.63
48
13.07
Return on assets%
16.49
16.37
18.20
16.81
17.74
19.77
20.63
17.73
18.39
20.23
18.36
18.39
17.82
14
0.07
EPS€
0.12
0.13
0.13
0.15
0.16
0.18
0.19
0.18
0.21
0.08
0.08
6.54%
7.19%
—
9.61
EPS growth%
11.89
12.51
9.81
11.30
13.59
14.66
13.71
11.26
9.87
13.33
17.11
13.59
11.60
27
0.04
Bookvalue per sh€
0.10
0.10
0.10
0.11
0.11
0.12
0.14
0.14
0.15
0.05
0.02
6.94%
5.61%
—
0.04
FCF per share€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.05
0.03
(4.56%)
(3.05%)
—
0.02
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.04
0.08
(3.87%)
(4.21%)
—
26.59
Div yield (avg)%
23.98
25.27
24.31
22.74
22.68
23.45
22.27
23.96
22.52
23.95
23.32
22.68
23.71
8
11.17
Payout ratio%
22.97
21.66
24.00
21.19
23.62
24.62
23.37
24.05
22.68
13.09
28.62
23.62
23.50
84
0.743
Shares (diluted)M
0.783
0.836
0.895
0.793
0.718
0.644
0.639
0.664
0.708
0.753
0.725
(2.24%)
(0.16%)
54
22.17
Buyback yield%
24.98
24.06
25.43
25.59
24.85
24.00
21.27
22.39
19.91
25.46
10.28
22.39
24.45
83
0.715
D/E ratiox
0.391
0.375
0.359
0.357
0.347
0.341
0.359
0.393
0.397
0.769
1.748
0.359
0.367
17
0.082
Enterprise value€M
0.055
0.054
0.050
0.048
0.051
0.056
0.049
0.043
0.040
0.084
0.075
(3.47%)
(4.98%)
68
0.049
LT debt€M
0.118
0.128
0.142
0.146
0.149
0.158
0.170
0.197
0.224
—
0.081
8.94%
7.37%
77
Revenue
€0.087M
7.95%
1.00×
Cost of revenue
€0.035M
7.58%
0.97×
Operating expenses
€0.021M
8.51%
1.05×
Cash and investments
17.83%
Spread over hurdle
14.79%