0.345
Revenue€M
1.632
1.645
1.646
1.669
1.721
1.740
1.717
1.729
1.753
0.379
0.410
0.99%
0.77%
37
13.58
Revenue growth%
21.47
18.91
19.18
19.89
20.34
19.73
18.49
20.74
22.62
18.06
16.92
20.34
20.11
57
29.64
Gross margin%
7.80
5.63
8.53
8.75
10.44
12.72
13.93
11.21
9.00
16.57
11.53
11.21
9.32
83
3.95
Operating margin%
0.40
2.76
0.53
1.02
0.40
3.32
0.79
3.30
5.68
14.69
17.90
3.30
0.91
49
5.79
Net margin%
13.34
12.69
14.09
14.61
14.83
12.10
9.14
10.35
9.44
29.13
7.98
10.35
13.02
38
14.13
P/E ratio (avg)x
44.33
51.95
55.47
52.24
51.07
58.33
57.03
62.25
62.23
25.61
11.41
58.33
53.85
75
28.01
EV/EBITx
38.74
40.68
34.60
30.88
28.71
30.02
29.52
31.63
34.06
35.95
11.01
30.02
32.85
12
4.50
FCF yield (avg)%
15.21
14.51
12.24
10.42
11.73
11.29
9.29
7.89
9.82
20.74
25.81
9.82
11.51
34
12.74
FCF margin%
19.78
19.26
21.69
23.69
23.28
22.00
22.53
22.86
21.48
3.25
10.83
22.53
21.85
15
1.516
FCF / Net incomex
0.715
0.669
0.669
0.636
0.710
0.688
0.768
0.696
0.677
0.247
1.244
0.696
0.683
56
23.18
ROIC%
7.91
9.94
11.11
11.57
13.82
13.84
11.99
13.44
12.41
17.62
15.51
13.44
11.78
26
23.18
Return on equity%
7.89
8.02
7.43
5.90
8.07
7.90
10.40
9.07
11.31
4.85
17.58
9.07
7.96
24
25.67
Return on assets%
3.56
1.56
2.51
4.92
6.85
8.10
5.53
2.57
3.71
24.99
16.90
5.53
3.63
42
0.09
EPS€
0.01
0.02
0.02
0.01
0.01
0.02
0.02
0.02
0.02
0.10
0.11
3.17%
2.08%
—
15.73
EPS growth%
25.59
27.13
25.85
26.27
28.02
28.32
30.91
29.75
27.94
18.94
11.42
28.32
27.54
26
0.07
Bookvalue per sh€
0.07
0.08
0.08
0.09
0.09
0.09
0.10
0.11
0.11
0.04
0.05
3.01%
4.00%
—
0.07
FCF per share€
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.05
0.04
5.15%
4.36%
—
0.07
Dividend per sh€
0.09
0.08
0.07
0.08
0.08
0.07
0.07
0.07
0.07
0.04
0.05
(1.31%)
(2.08%)
—
16.46
Div yield (avg)%
24.19
26.07
28.05
30.47
30.58
33.54
31.97
32.32
30.43
16.41
20.25
31.97
30.45
53
24.24
Payout ratio%
2.93
2.41
0.40
0.40
0.40
0.86
2.30
3.64
3.88
11.79
13.30
2.30
2.36
61
20.84
Shares (diluted)M
30.88
31.41
30.19
30.38
32.65
37.45
38.64
43.08
41.32
20.01
21.00
6.34%
3.87%
5
3.39
Buyback yield%
40.18
40.82
42.99
43.08
42.10
44.33
46.36
47.51
46.34
16.64
26.82
46.34
43.04
52
0.863
D/E ratiox
1.637
1.629
1.731
1.757
1.712
1.696
1.732
1.916
2.060
1.060
1.217
1.732
1.722
48
0.159
Enterprise value€M
0.568
0.603
0.623
0.591
0.572
0.596
0.581
0.585
0.609
1.088
2.202
0.60%
(1.84%)
80
1.958
LT debt€M
0.582
0.551
0.571
0.635
0.668
0.692
0.782
0.777
0.742
0.120
1.997
3.17%
2.69%
56
Revenue
€1.753M
0.77%
1.00×
Cost of revenue
€0.890M
0.56%
0.98×
Operating expenses
€0.414M
0.84%
1.01×
Goodwill & intangibles
21.89%