0.621
Revenue€M
0.401
0.425
0.464
0.494
0.539
0.581
0.611
0.652
0.717
0.754
0.665
6.96%
7.39%
88
8.32
Revenue growth%
20.67
22.02
21.46
22.49
20.29
22.65
21.49
23.72
25.19
23.49
19.52
23.49
22.26
80
28.36
Gross margin%
26.86
25.54
25.98
24.37
25.16
25.54
28.43
30.29
30.55
32.51
6.09
30.29
26.42
16
13.00
Operating margin%
6.98
6.03
4.53
4.51
3.50
1.70
4.43
2.41
0.40
2.60
12.70
2.41
3.96
9
7.52
Net margin%
10.45
11.95
12.38
10.33
12.53
12.36
9.75
9.73
10.13
13.12
23.55
10.13
11.20
20
30.31
P/E ratio (avg)x
21.03
22.38
22.72
23.47
21.80
19.27
18.01
19.90
18.17
17.08
25.62
18.17
20.47
81
34.33
EV/EBITx
26.57
29.14
33.44
35.86
41.05
38.60
39.08
45.83
49.61
50.97
11.60
45.83
38.84
21
26.40
FCF yield (avg)%
18.50
16.02
14.66
13.65
12.31
10.73
13.45
12.77
11.08
11.27
5.03
11.27
13.11
56
28.63
FCF margin%
10.54
8.28
9.11
11.64
12.13
12.76
15.43
16.72
18.64
16.06
14.10
16.06
12.44
13
1.732
FCF / Net incomex
0.994
1.048
1.047
0.960
0.905
0.914
0.912
0.882
0.847
0.885
0.794
0.885
0.913
46
2.23
ROIC%
24.07
25.57
23.42
25.12
22.17
20.21
20.72
22.92
21.03
20.33
14.81
20.72
22.55
90
5.43
Return on equity%
23.74
25.84
26.65
28.46
30.27
27.56
25.36
23.09
20.28
20.57
27.34
23.09
25.60
72
25.41
Return on assets%
14.04
13.32
10.71
8.69
9.28
11.42
13.42
16.16
18.87
18.83
11.61
16.16
13.37
93
0.03
EPS€
0.08
0.09
0.08
0.08
0.07
0.07
0.07
0.08
0.07
0.07
0.03
(2.04%)
(2.04%)
—
9.40
EPS growth%
8.18
7.95
8.07
10.90
13.04
13.61
11.67
13.92
15.11
16.30
10.37
13.92
12.35
24
0.07
Bookvalue per sh€
0.05
0.05
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.07
3.49%
0.98%
—
0.08
FCF per share€
0.08
0.09
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.11
0.05
1.22%
4.15%
—
0.07
Dividend per sh€
0.07
0.06
0.05
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.11
(7.29%)
(7.17%)
—
11.44
Div yield (avg)%
33.05
31.06
32.22
32.29
30.69
28.61
28.04
26.96
28.07
25.81
8.08
28.04
29.65
80
3.06
Payout ratio%
11.07
13.33
11.74
11.11
10.99
11.80
14.46
14.64
13.65
12.91
20.92
13.65
12.36
40
3.016
Shares (diluted)M
2.598
2.299
2.308
1.977
1.762
1.716
1.701
1.650
1.639
1.564
3.021
(2.35%)
(5.12%)
67
17.30
Buyback yield%
17.75
16.28
16.34
16.73
19.54
19.35
18.91
19.54
18.72
17.95
23.30
18.91
18.33
89
1.132
D/E ratiox
2.320
2.346
2.371
2.467
2.236
2.185
1.993
2.143
2.290
2.437
0.215
2.185
2.305
58
0.569
Enterprise value€M
0.668
0.669
0.766
0.883
0.958
0.941
0.944
1.111
1.291
1.526
0.354
9.76%
8.49%
47
0.173
LT debt€M
0.533
0.610
0.639
0.720
0.830
1.010
1.021
1.140
1.252
1.401
0.398
11.03%
11.20%
17
Revenue
€0.754M
7.39%
1.00×
Cost of revenue
€0.517M
7.16%
0.98×
Operating expenses
€0.134M
7.47%
1.01×
Goodwill & intangibles
15.13%