0.098
Revenue€M
0.141
0.138
0.140
0.143
0.145
0.144
0.146
0.144
0.143
0.146
0.101
0.17%
0.55%
85
14.81
Revenue growth%
5.45
2.96
3.21
5.17
6.23
3.46
3.02
5.23
5.99
6.91
17.56
5.23
5.20
21
10.18
Gross margin%
14.52
13.20
14.79
12.02
14.80
14.99
16.82
17.97
15.80
13.40
17.83
15.80
14.79
6
16.99
Operating margin%
29.59
30.76
32.52
29.87
32.20
31.46
32.94
32.46
33.88
32.92
23.23
32.92
32.33
32
8.81
Net margin%
6.39
6.74
7.87
8.16
6.43
5.14
4.54
5.56
5.54
7.41
16.73
5.54
6.41
38
36.42
P/E ratio (avg)x
58.28
66.00
74.77
82.98
97.26
96.19
109.1
126.2
123.1
143.2
29.58
123.1
96.72
39
9.771
EV/EBITx
34.77
37.77
36.48
39.66
38.33
39.79
38.53
35.79
36.19
33.49
30.37
36.19
37.13
61
2.00
FCF yield (avg)%
7.45
8.39
8.37
9.58
10.46
12.18
13.52
13.46
14.83
16.93
29.57
13.52
11.32
22
4.14
FCF margin%
24.57
22.60
22.22
20.75
23.24
23.83
21.56
20.49
22.19
22.12
5.37
22.12
22.21
82
0.748
FCF / Net incomex
1.342
1.512
1.465
1.529
1.604
1.558
1.807
2.077
2.382
2.420
1.402
2.077
1.581
66
19.71
ROIC%
22.43
22.58
20.89
20.33
20.02
18.63
19.89
21.63
19.15
21.79
6.59
19.89
20.61
44
13.88
Return on equity%
3.42
4.94
2.44
0.40
1.80
3.76
5.95
3.64
2.57
2.23
6.68
3.64
2.99
41
15.59
Return on assets%
31.85
33.91
33.49
33.18
35.20
33.09
31.78
32.56
29.81
31.56
18.21
31.78
32.82
56
0.01
EPS€
0.08
0.09
0.09
0.09
0.11
0.12
0.14
0.14
0.14
0.13
0.02
4.24%
5.56%
—
6.55
EPS growth%
27.51
29.81
27.13
26.30
26.60
23.76
23.19
24.78
23.20
21.76
14.77
23.20
25.54
60
0.06
Bookvalue per sh€
0.04
0.04
0.04
0.05
0.04
0.05
0.04
0.05
0.05
0.06
0.05
5.69%
5.21%
—
0.07
FCF per share€
0.07
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.04
(0.31%)
1.47%
—
0.05
Dividend per sh€
0.10
0.12
0.13
0.14
0.16
0.17
0.20
0.23
0.24
0.24
0.03
8.00%
10.77%
—
9.16
Div yield (avg)%
7.70
9.45
12.21
9.77
9.86
7.89
6.59
7.49
6.22
7.22
17.25
7.22
7.80
41
25.68
Payout ratio%
2.14
3.81
5.36
6.11
4.30
5.67
5.37
7.07
6.69
7.78
24.67
6.69
5.52
55
1.353
Shares (diluted)M
1.669
1.631
1.818
1.686
1.628
1.493
1.471
1.361
1.472
1.649
1.322
0.26%
0.23%
47
2.34
Buyback yield%
1.23
0.86
0.40
3.18
0.47
1.97
1.07
0.81
0.91
2.91
26.28
1.07
0.99
59
1.543
D/E ratiox
1.444
1.313
1.488
1.551
1.431
1.528
1.457
1.532
1.494
1.420
1.355
1.494
1.472
9
0.018
Enterprise value€M
0.032
0.033
0.033
0.036
0.040
0.042
0.048
0.049
0.052
0.051
0.066
5.07%
4.81%
23
0.034
LT debt€M
0.098
0.094
0.102
0.091
0.090
0.080
0.072
0.064
0.062
0.063
0.031
(6.81%)
(5.48%)
71
Revenue
€0.146M
0.55%
1.00×
Cost of revenue
€0.071M
0.97%
1.04×
Operating expenses
€0.027M
0.10%
0.96×
Spread over hurdle
54.80%