0.220
Revenue€M
0.137
0.145
0.155
0.158
0.166
0.174
0.183
0.188
0.195
0.207
0.236
4.50%
4.62%
83
27.26
Revenue growth%
18.27
21.05
22.49
22.14
25.08
23.33
22.97
21.94
19.04
16.98
27.31
21.94
22.04
42
3.18
Gross margin%
10.28
7.74
6.47
6.07
4.23
1.85
4.13
5.26
5.80
5.29
3.14
5.26
5.55
94
5.33
Operating margin%
6.86
5.14
5.18
6.38
9.19
6.44
7.26
6.69
8.06
9.32
3.23
7.26
6.78
23
22.25
Net margin%
7.60
8.72
5.92
3.65
4.08
2.13
3.80
2.84
2.66
0.40
12.11
2.66
3.72
72
15.39
P/E ratio (avg)x
15.98
19.00
21.29
23.57
26.55
27.92
33.10
34.57
36.74
36.56
37.46
34.57
27.23
74
11.24
EV/EBITx
38.77
40.00
46.41
51.32
49.71
51.51
58.01
67.06
79.03
91.82
34.07
67.06
51.42
7
8.82
FCF yield (avg)%
20.74
23.58
21.07
23.81
25.76
26.13
23.69
25.61
27.09
25.17
23.67
25.61
24.49
37
8.60
FCF margin%
15.53
18.15
16.96
17.45
15.26
14.55
16.47
17.29
18.57
18.29
3.42
17.29
17.12
43
0.419
FCF / Net incomex
0.418
0.464
0.501
0.482
0.526
0.561
0.554
0.594
0.629
0.657
1.767
0.594
0.540
67
24.82
ROIC%
18.65
17.98
16.74
18.79
18.05
19.90
18.35
16.07
14.23
14.21
19.66
16.07
18.01
36
20.17
Return on equity%
34.64
33.80
31.78
33.30
34.85
37.40
40.15
40.45
37.86
37.03
22.46
37.86
35.94
39
3.19
Return on assets%
12.67
12.21
14.51
13.15
11.11
9.41
10.67
8.04
10.19
11.55
27.27
10.19
11.33
92
0.02
EPS€
0.11
0.10
0.10
0.11
0.11
0.12
0.12
0.13
0.14
0.14
0.03
4.38%
3.55%
—
17.43
EPS growth%
19.03
16.58
15.04
17.09
19.06
16.82
14.39
16.92
18.11
15.56
8.49
16.82
16.87
67
0.07
Bookvalue per sh€
0.06
0.07
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.02
2.34%
2.91%
—
0.03
FCF per share€
0.15
0.16
0.16
0.16
0.18
0.17
0.18
0.17
0.20
0.21
0.11
3.93%
5.12%
—
0.07
Dividend per sh€
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.08
(4.17%)
(1.37%)
—
2.81
Div yield (avg)%
21.61
23.87
21.60
19.46
16.76
13.91
13.55
12.53
10.26
11.77
28.06
12.53
15.34
23
16.67
Payout ratio%
13.66
16.66
19.15
19.64
20.90
19.23
16.37
14.89
14.40
13.58
21.26
14.89
16.51
68
3.315
Shares (diluted)M
3.099
3.184
3.546
3.620
3.645
3.636
3.681
3.892
3.546
3.456
3.319
(1.06%)
1.39%
66
11.01
Buyback yield%
26.18
28.70
26.65
27.95
28.22
25.65
25.11
24.08
23.03
24.49
10.59
24.49
25.91
12
0.468
D/E ratiox
1.489
1.526
1.470
1.406
1.324
1.287
1.386
1.512
1.584
1.666
0.904
1.512
1.479
6
0.278
Enterprise value€M
0.215
0.213
0.216
0.199
0.221
0.239
0.221
0.219
0.199
0.183
0.198
(3.76%)
(2.40%)
25
0.219
LT debt€M
0.347
0.350
0.386
0.400
0.441
0.471
0.483
0.492
0.509
0.602
0.116
6.42%
7.38%
86
Revenue
€0.207M
4.62%
1.00×
Cost of revenue
€0.102M
4.39%
0.98×
Operating expenses
€0.043M
4.51%
0.99×
Goodwill & intangibles
18.93%
Return on capital
144.93%
Spread over hurdle
137.85%