0.393
Revenue€M
3.490
3.423
3.461
3.510
3.563
3.485
3.468
3.538
3.573
0.407
0.473
0.36%
(0.15%)
30
5.94
Revenue growth%
19.63
22.31
21.80
20.26
22.48
23.72
24.92
27.23
28.08
25.21
19.25
24.92
22.40
15
8.89
Gross margin%
5.23
4.37
2.81
4.44
3.43
1.80
3.39
2.34
0.40
27.81
9.79
2.34
3.41
31
21.59
Operating margin%
2.64
2.56
2.16
4.60
3.63
4.17
3.22
6.21
5.09
18.38
11.11
4.17
3.43
18
13.20
Net margin%
3.13
4.61
1.81
0.43
0.40
0.40
1.50
3.12
4.08
5.52
10.90
1.50
2.47
36
16.84
P/E ratio (avg)x
37.77
39.32
44.06
47.35
45.25
47.95
49.44
55.16
61.59
29.08
7.844
49.44
46.30
87
25.12
EV/EBITx
28.72
30.37
32.84
30.74
28.09
29.06
27.49
25.70
27.10
25.88
37.54
27.49
28.89
94
7.62
FCF yield (avg)%
0.96
1.27
0.46
0.40
0.40
0.40
2.31
1.68
3.62
4.40
9.72
1.68
1.12
15
18.86
FCF margin%
27.73
30.69
31.36
29.90
28.45
28.27
29.98
27.74
24.90
16.53
6.33
28.27
29.17
9
1.326
FCF / Net incomex
0.730
0.781
0.757
0.681
0.718
0.661
0.609
0.543
0.521
0.119
1.765
0.609
0.700
43
17.51
ROIC%
19.66
20.65
22.10
25.05
23.77
26.19
27.02
29.34
31.10
17.28
10.29
27.02
24.41
25
4.37
Return on equity%
28.08
26.47
25.92
25.37
28.20
28.47
26.94
27.90
26.38
12.53
20.81
27.90
27.29
13
22.38
Return on assets%
20.26
21.63
19.41
19.43
18.60
16.59
17.75
16.52
18.46
6.28
17.25
17.75
18.99
83
0.04
EPS€
0.07
0.08
0.10
0.10
0.12
0.12
0.12
0.14
0.16
0.04
0.05
8.46%
10.87%
—
6.45
EPS growth%
23.44
25.38
22.70
24.63
24.31
23.96
24.55
26.48
26.50
9.38
3.14
24.55
24.59
89
0.05
Bookvalue per sh€
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.03
7.51%
5.92%
—
0.06
FCF per share€
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.10
0.11
0.05
0.06
10.56%
8.59%
—
0.03
Dividend per sh€
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.04
0.04
(2.10%)
(2.60%)
—
24.56
Div yield (avg)%
7.59
9.59
8.16
7.98
7.92
6.06
3.33
0.77
0.40
20.16
5.57
3.33
7.68
84
29.36
Payout ratio%
23.02
21.57
19.85
18.88
21.31
21.08
21.85
20.53
17.89
12.62
22.77
21.08
21.04
59
19.96
Shares (diluted)M
25.09
26.23
30.83
33.59
34.73
40.88
45.29
43.23
49.71
19.39
19.66
8.15%
8.99%
61
4.61
Buyback yield%
9.47
8.56
6.60
4.10
2.67
5.17
6.74
7.40
8.47
26.45
18.01
6.74
7.07
54
1.697
D/E ratiox
1.585
1.402
1.468
1.420
1.363
1.324
1.221
1.222
1.287
0.258
1.012
1.287
1.383
22
2.716
Enterprise value€M
3.887
4.171
4.548
4.978
5.297
5.874
5.703
6.744
7.078
1.404
1.024
7.29%
7.66%
72
1.560
LT debt€M
4.258
4.603
4.688
5.384
5.457
6.566
7.660
8.725
9.533
2.381
2.000
12.10%
11.48%
87
Revenue
€3.573M
(0.15%)
1.00×
Cost of revenue
€1.703M
(0.10%)
1.01×
Operating expenses
€0.653M
(0.86%)
0.93×
Property and equipment
13.67%
Return on capital
174.98%
Spread over hurdle
166.43%