0.570
Revenue€M
0.447
0.448
0.455
0.471
0.487
0.495
0.496
0.504
0.504
0.506
0.634
0.77%
1.65%
10
8.92
Revenue growth%
25.72
25.26
24.95
25.39
26.93
27.57
27.39
26.39
25.88
26.75
29.52
26.75
26.13
92
9.44
Gross margin%
12.89
12.96
12.95
10.30
9.44
7.80
9.28
6.82
5.04
5.87
12.69
6.82
9.36
47
12.45
Operating margin%
22.36
24.87
23.16
24.52
26.62
27.12
28.76
29.31
28.52
30.60
26.30
28.76
26.87
90
14.14
Net margin%
29.34
28.52
31.51
29.30
31.11
29.68
32.68
31.28
30.03
27.38
15.75
30.03
29.86
63
12.62
P/E ratio (avg)x
43.55
48.68
47.77
49.58
48.09
48.43
55.36
61.97
67.40
66.71
18.74
61.97
49.13
67
25.32
EV/EBITx
23.74
26.38
28.06
30.65
32.75
29.50
26.19
24.38
22.75
20.50
29.63
24.38
26.28
11
26.14
FCF yield (avg)%
21.17
19.86
19.18
19.89
22.68
22.07
21.44
21.31
23.61
24.86
6.46
22.07
21.38
63
16.17
FCF margin%
5.61
7.71
9.72
8.44
5.96
4.43
4.23
6.28
4.64
4.56
16.95
4.56
5.78
84
0.250
FCF / Net incomex
0.141
0.154
0.163
0.146
0.144
0.135
0.126
0.115
0.121
0.113
0.868
0.121
0.138
42
26.48
ROIC%
4.53
5.56
6.97
7.52
8.08
8.82
11.61
12.87
12.19
14.05
7.55
12.19
8.45
26
25.45
Return on equity%
8.18
6.17
8.01
10.96
13.58
12.55
14.71
16.77
13.93
11.89
2.49
13.93
12.22
47
10.22
Return on assets%
6.74
9.16
7.78
4.91
3.38
3.74
4.17
5.57
8.10
6.30
29.89
5.57
5.93
42
0.09
EPS€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.09
(1.98%)
(4.14%)
—
16.18
EPS growth%
9.44
10.05
9.57
8.96
10.74
11.99
12.86
15.57
17.51
19.14
16.34
15.57
11.37
47
0.08
Bookvalue per sh€
0.08
0.08
0.08
0.09
0.10
0.10
0.09
0.09
0.09
0.10
0.06
0.41%
0.89%
—
0.06
FCF per share€
0.10
0.10
0.10
0.10
0.11
0.11
0.13
0.14
0.16
0.19
0.02
12.10%
7.42%
—
0.03
Dividend per sh€
0.11
0.10
0.10
0.11
0.10
0.11
0.12
0.14
0.14
0.14
0.03
6.34%
2.92%
—
7.72
Div yield (avg)%
17.43
19.36
17.51
15.40
17.22
18.55
21.09
19.66
17.83
20.38
6.70
19.66
18.19
78
2.22
Payout ratio%
23.22
25.28
22.31
21.64
19.45
18.24
18.97
20.09
21.76
19.57
2.47
19.57
20.86
5
4.246
Shares (diluted)M
5.851
6.524
7.016
7.844
7.928
9.257
9.630
9.731
10.08
10.86
4.363
6.50%
6.36%
35
21.89
Buyback yield%
17.46
19.96
22.47
23.63
21.29
22.17
21.27
21.06
18.62
20.86
11.14
21.06
21.17
63
0.354
D/E ratiox
0.902
0.974
1.148
1.310
1.573
1.881
1.888
1.894
1.936
2.080
0.706
1.894
1.727
9
0.146
Enterprise value€M
0.066
0.063
0.059
0.063
0.065
0.064
0.057
0.057
0.051
0.049
0.218
(5.41%)
(2.79%)
82
0.238
LT debt€M
0.244
0.250
0.262
0.257
0.281
0.317
0.304
0.297
0.307
0.334
0.259
3.48%
4.78%
74
Revenue
€0.506M
1.65%
1.00×
Cost of revenue
€0.307M
1.62%
1.00×
Operating expenses
€0.107M
1.37%
0.97×
Cash and investments
19.10%
Spread over hurdle
34.37%