0.244
Revenue€M
0.633
0.666
0.671
0.690
0.699
0.723
0.752
0.757
0.785
0.266
0.269
2.62%
2.60%
16
27.23
Revenue growth%
18.14
18.25
17.74
18.54
16.34
14.04
14.01
12.81
14.83
29.65
5.94
14.04
17.04
10
22.25
Gross margin%
11.91
10.49
8.39
10.62
11.65
9.84
8.53
8.65
10.07
6.98
29.86
9.84
10.01
53
12.68
Operating margin%
12.71
14.63
15.80
13.46
11.95
9.37
7.22
5.33
3.30
14.25
20.22
7.22
12.33
63
12.79
Net margin%
3.81
5.91
4.29
5.87
6.18
8.27
9.21
11.90
12.08
22.17
6.35
9.21
6.26
82
7.876
P/E ratio (avg)x
15.35
13.51
11.82
11.27
10.24
10.77
10.11
10.92
9.773
30.97
8.371
10.24
11.10
9
21.85
EV/EBITx
18.08
18.04
19.09
19.39
21.16
19.83
22.42
24.84
27.77
36.06
21.07
22.42
19.61
47
10.42
FCF yield (avg)%
4.70
4.41
2.03
2.48
0.40
0.40
0.40
1.19
1.46
8.31
19.27
0.40
1.75
13
7.93
FCF margin%
29.41
31.55
34.28
35.78
35.86
38.62
36.50
34.49
34.39
7.94
11.64
35.86
34.44
17
1.651
FCF / Net incomex
1.109
1.146
1.189
1.334
1.477
1.547
1.653
1.836
1.798
1.678
1.628
1.653
1.406
27
9.43
ROIC%
21.62
23.67
25.59
23.98
25.51
27.56
27.31
25.90
23.31
23.40
6.52
25.90
24.75
41
7.20
Return on equity%
8.21
7.37
6.46
9.23
7.78
7.10
5.12
5.08
3.34
14.68
13.20
5.12
7.23
52
6.94
Return on assets%
29.08
31.41
28.73
26.92
24.25
25.33
22.35
25.00
24.78
2.67
23.40
24.78
26.13
60
0.06
EPS€
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.07
0.07
(1.22%)
(4.22%)
—
23.09
EPS growth%
0.51
1.11
0.40
2.44
1.65
3.65
2.92
2.64
4.11
6.32
17.07
2.92
2.54
63
0.13
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.15
0.05
(0.33%)
(2.96%)
—
0.10
FCF per share€
0.08
0.09
0.09
0.09
0.09
0.09
0.10
0.11
0.13
0.06
0.10
6.54%
6.39%
—
0.15
Dividend per sh€
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.11
0.12
(2.91%)
(0.09%)
—
18.78
Div yield (avg)%
27.05
27.74
29.86
29.79
30.58
31.56
31.18
33.49
35.92
25.87
28.42
31.56
30.22
55
12.36
Payout ratio%
14.86
16.66
18.64
18.61
17.71
20.25
22.78
20.16
17.32
2.41
22.96
20.16
18.16
78
2.410
Shares (diluted)M
3.271
3.557
3.977
4.282
3.841
3.877
3.452
3.708
3.839
2.414
2.358
(2.16%)
2.55%
65
18.89
Buyback yield%
8.18
10.08
12.73
11.11
12.95
13.71
14.14
15.14
12.57
20.08
8.96
13.71
12.65
57
0.702
D/E ratiox
2.073
2.277
2.244
2.625
2.988
3.065
3.369
3.702
4.128
1.522
1.368
3.369
2.806
85
0.588
Enterprise value€M
0.415
0.398
0.383
0.354
0.342
0.376
0.402
0.387
0.433
0.368
0.732
4.12%
(0.22%)
80
0.595
LT debt€M
0.207
0.193
0.222
0.248
0.288
0.278
0.297
0.315
0.354
0.454
0.162
7.32%
4.33%
65
Revenue
€0.785M
2.60%
1.00×
Cost of revenue
€0.369M
2.88%
1.03×
Operating expenses
€0.188M
2.24%
0.97×
Cash and investments
17.38%
Property and equipment
15.98%
Return on capital
193.04%
Spread over hurdle
186.19%