0.093
Revenue€M
0.121
0.128
0.137
0.144
0.158
0.173
0.186
0.198
0.216
0.234
0.099
8.21%
7.64%
22
17.55
Revenue growth%
8.97
8.77
10.04
11.64
10.54
8.76
6.97
7.11
8.72
6.15
21.15
7.11
8.76
39
19.40
Gross margin%
19.08
22.01
19.90
22.31
20.00
21.42
19.38
17.76
15.41
15.90
21.79
17.76
19.64
12
23.82
Operating margin%
32.82
32.42
31.52
33.18
35.21
34.36
36.84
35.22
37.70
37.59
17.47
36.84
34.78
12
29.07
Net margin%
21.12
22.23
19.83
21.36
21.40
18.77
15.91
17.10
18.05
18.73
11.36
18.05
19.30
56
9.700
P/E ratio (avg)x
27.34
27.16
25.54
25.26
29.32
30.44
34.97
33.35
36.96
42.70
25.00
34.97
29.88
15
12.06
EV/EBITx
21.71
20.86
20.61
20.71
23.20
20.68
19.93
20.11
17.83
19.76
35.32
19.93
20.65
12
13.82
FCF yield (avg)%
24.05
22.84
20.62
17.83
15.27
16.31
15.95
13.38
15.26
18.03
24.39
15.95
17.07
55
4.98
FCF margin%
26.41
24.58
22.97
23.82
25.17
26.35
28.39
27.79
26.40
26.90
23.34
26.90
26.38
30
0.867
FCF / Net incomex
0.396
0.423
0.456
0.453
0.434
0.392
0.369
0.379
0.372
0.400
0.400
0.379
0.398
81
18.76
ROIC%
9.69
12.60
14.16
14.66
13.61
11.34
9.67
10.84
12.15
13.07
27.03
11.34
12.37
11
3.57
Return on equity%
14.58
16.86
18.89
16.27
15.17
17.59
16.51
14.92
13.29
13.43
21.13
14.92
15.72
57
14.06
Return on assets%
11.68
12.14
11.47
13.69
16.32
14.19
11.98
9.06
10.37
8.46
29.03
10.37
11.83
71
—
EPS€
—
—
—
—
—
—
—
—
0.01
0.01
—
13.90%
10.98%
—
12.16
EPS growth%
26.37
26.59
26.19
25.72
27.26
28.13
30.69
28.42
31.41
29.89
6.51
29.89
27.69
39
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
5.59%
6.66%
—
—
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.35%
6.59%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
0.01
0.81%
(1.89%)
—
9.28
Div yield (avg)%
21.40
19.31
18.95
18.83
17.26
18.14
20.07
21.64
22.55
21.07
24.62
21.07
19.69
62
26.65
Payout ratio%
6.06
5.64
7.07
6.56
7.15
6.85
4.81
6.28
4.75
4.22
17.34
4.81
6.17
52
18.20
Shares (diluted)M
19.87
20.61
18.82
17.38
19.01
20.27
21.49
24.12
27.12
28.24
18.05
8.24%
3.68%
16
21.75
Buyback yield%
15.42
16.14
17.73
20.67
21.79
20.56
21.05
21.11
22.25
21.90
7.20
21.11
20.86
49
0.446
D/E ratiox
1.105
1.131
1.300
1.382
1.301
1.461
1.409
1.370
1.477
1.429
1.169
1.429
1.376
41
0.027
Enterprise value€M
0.038
0.036
0.033
0.036
0.038
0.038
0.040
0.040
0.044
0.043
0.019
2.71%
0.40%
13
0.017
LT debt€M
0.214
0.244
0.238
0.246
0.244
0.235
0.246
0.245
0.256
0.277
0.027
2.56%
2.62%
26
Revenue
€0.234M
7.64%
1.00×
Cost of revenue
€0.164M
7.64%
1.00×
Operating expenses
€0.045M
7.41%
0.98×
Property and equipment
13.64%
Spread over hurdle
26.58%