0.145
Revenue€M
0.510
0.552
0.605
0.650
0.704
0.772
0.830
0.888
0.952
1.035
0.152
8.02%
8.17%
31
14.23
Revenue growth%
12.74
11.70
11.38
11.89
10.33
11.42
12.28
12.54
15.53
15.61
8.30
12.54
12.08
81
13.57
Gross margin%
25.91
27.80
30.71
33.14
31.43
34.10
32.37
30.69
28.03
25.31
9.12
30.69
30.70
83
8.51
Operating margin%
19.66
18.11
20.74
20.15
23.12
25.19
22.60
22.60
25.15
24.73
28.38
24.73
22.60
60
3.10
Net margin%
28.77
27.96
29.71
30.17
31.87
30.06
28.69
30.06
27.67
26.54
3.73
28.69
29.24
12
12.68
P/E ratio (avg)x
6.729
6.326
6.062
5.595
5.456
5.506
5.667
5.836
5.643
5.195
7.471
5.643
5.655
76
37.23
EV/EBITx
28.06
28.15
27.48
29.04
28.14
29.87
30.72
29.18
31.36
32.72
11.12
30.72
29.11
89
20.30
FCF yield (avg)%
7.66
6.11
7.94
10.46
12.60
15.52
17.29
16.72
16.98
16.09
9.52
16.72
14.06
87
29.46
FCF margin%
11.45
10.99
10.58
9.14
11.78
11.38
11.71
10.11
10.22
9.41
2.67
10.22
10.79
24
1.049
FCF / Net incomex
1.601
1.796
2.035
2.045
2.163
2.169
2.436
2.847
2.682
2.747
0.882
2.682
2.166
95
28.73
ROIC%
14.44
17.13
20.11
21.29
23.76
22.22
20.48
23.08
21.77
24.27
5.08
22.22
21.53
46
15.58
Return on equity%
15.14
12.71
11.56
14.46
12.13
13.45
13.23
14.19
16.99
17.49
23.46
14.19
13.82
87
23.95
Return on assets%
19.41
18.24
16.04
16.98
15.99
17.19
17.59
15.17
13.49
14.02
3.40
15.17
16.51
94
0.04
EPS€
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.72%
0.92%
—
11.05
EPS growth%
27.76
28.18
30.22
29.56
27.04
27.09
25.94
26.19
27.13
28.70
9.08
27.09
27.45
62
0.07
Bookvalue per sh€
0.14
0.16
0.17
0.18
0.18
0.18
0.20
0.22
0.25
0.28
0.06
9.94%
8.77%
—
0.10
FCF per share€
0.12
0.12
0.13
0.13
0.14
0.14
0.14
0.15
0.15
0.15
0.12
1.60%
3.04%
—
0.07
Dividend per sh€
0.13
0.15
0.16
0.15
0.18
0.17
0.17
0.17
0.20
0.19
0.04
1.60%
3.86%
—
27.54
Div yield (avg)%
5.42
2.57
1.27
2.08
0.40
0.40
3.35
5.02
2.51
0.40
6.12
2.51
2.30
16
11.70
Payout ratio%
18.91
21.63
19.58
19.22
20.98
21.15
18.40
15.80
13.19
12.54
25.01
15.80
19.06
29
5.503
Shares (diluted)M
6.599
6.696
7.384
7.179
7.350
7.560
8.251
8.666
8.328
9.426
5.245
5.10%
2.95%
88
12.88
Buyback yield%
17.28
15.66
18.17
18.61
20.92
18.43
15.97
16.10
17.50
17.23
8.09
17.23
17.39
51
0.971
D/E ratiox
0.968
0.937
1.043
1.034
0.933
0.843
0.852
0.945
1.008
1.133
0.112
0.945
0.956
43
0.804
Enterprise value€M
0.399
0.412
0.446
0.396
0.368
0.389
0.366
0.371
0.385
0.347
0.414
(1.15%)
(1.22%)
77
0.565
LT debt€M
0.078
0.067
0.071
0.070
0.070
0.068
0.067
0.069
0.067
0.071
0.102
0.34%
(1.35%)
46
Revenue
€1.035M
8.17%
1.00×
Cost of revenue
€0.635M
8.30%
1.01×
Operating expenses
€0.174M
7.48%
0.94×
Cash and investments
18.42%
Spread over hurdle
(2.88%)