1.454
Revenue€M
0.636
0.687
0.736
0.817
0.898
0.962
1.040
1.153
1.245
1.336
1.545
8.27%
8.47%
44
5.94
Revenue growth%
19.93
17.73
20.48
22.63
21.94
19.05
20.17
22.83
23.14
21.48
27.09
21.48
20.98
24
28.92
Gross margin%
5.40
8.09
9.28
9.14
10.54
12.19
14.59
16.05
15.98
14.59
8.59
14.59
11.36
71
9.71
Operating margin%
11.25
9.41
9.26
10.11
11.41
9.62
12.40
11.83
13.55
14.26
9.62
12.40
11.33
9
8.89
Net margin%
10.36
11.98
13.49
11.66
12.17
13.03
12.67
15.66
16.68
15.27
8.71
15.27
12.85
17
22.98
P/E ratio (avg)x
15.38
15.89
17.20
18.27
18.68
17.88
17.38
19.45
20.04
22.37
27.30
19.45
18.07
94
20.13
EV/EBITx
11.24
12.09
11.85
11.03
11.04
10.28
10.68
9.769
8.616
8.205
14.57
9.769
10.85
26
16.85
FCF yield (avg)%
6.54
5.34
7.80
7.08
7.90
4.98
2.04
0.81
2.19
1.66
22.95
2.04
5.16
31
27.95
FCF margin%
26.06
27.89
30.67
32.26
30.20
31.28
33.98
35.88
36.09
33.55
12.88
33.98
31.77
19
1.373
FCF / Net incomex
0.653
0.695
0.689
0.757
0.803
0.870
0.858
0.934
1.019
1.104
1.258
0.934
0.831
51
15.47
ROIC%
17.10
15.25
17.14
18.31
15.49
17.98
20.01
22.11
23.43
21.58
22.00
21.58
18.14
31
28.01
Return on equity%
8.67
6.98
7.37
8.18
9.77
8.23
5.39
6.37
4.81
5.93
9.67
5.93
7.18
91
21.37
Return on assets%
7.68
5.68
5.51
8.46
5.53
5.83
7.05
8.71
6.78
6.57
28.23
6.78
6.68
9
0.13
EPS€
0.21
0.22
0.22
0.25
0.25
0.27
0.32
0.38
0.44
0.52
0.15
15.94%
10.89%
—
15.89
EPS growth%
7.79
5.09
2.28
0.44
2.71
4.81
2.66
2.57
5.41
7.61
6.89
4.81
3.76
56
0.11
Bookvalue per sh€
0.15
0.15
0.18
0.19
0.19
0.20
0.21
0.24
0.28
0.32
0.14
10.87%
7.21%
—
0.16
FCF per share€
0.10
0.12
0.12
0.12
0.14
0.15
0.17
0.18
0.21
0.23
0.14
10.62%
9.92%
—
0.15
Dividend per sh€
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.12
(6.81%)
(6.33%)
—
28.48
Div yield (avg)%
17.34
14.92
16.19
15.45
14.23
15.14
13.37
15.81
15.51
16.47
27.33
15.51
15.48
57
7.79
Payout ratio%
16.65
17.42
14.73
17.14
17.62
18.71
21.22
23.47
24.52
23.47
20.05
23.47
18.17
19
5.030
Shares (diluted)M
6.040
6.753
6.231
5.801
5.812
6.124
6.754
7.455
7.599
7.422
5.168
5.01%
1.30%
27
29.50
Buyback yield%
23.18
21.99
24.23
24.41
23.10
23.47
25.92
23.80
23.29
24.74
8.84
23.80
23.64
32
1.554
D/E ratiox
1.182
1.259
1.291
1.278
1.403
1.332
1.512
1.462
1.606
1.699
1.463
1.512
1.367
67
0.738
Enterprise value€M
1.283
1.486
1.800
2.166
2.600
2.931
3.423
3.350
3.992
4.539
0.483
11.79%
14.94%
20
0.584
LT debt€M
1.095
1.220
1.333
1.585
1.857
2.133
2.487
2.528
2.562
2.955
0.263
9.74%
10.25%
45
Revenue
€1.336M
8.47%
1.00×
Cost of revenue
€0.723M
8.70%
1.02×
Operating expenses
€0.219M
7.89%
0.95×
Property and equipment
19.94%
Cash and investments
18.14%
Spread over hurdle
11.47%