0.820
Revenue€M
0.427
0.451
0.477
0.509
0.544
0.571
0.599
0.637
0.698
0.733
0.882
6.12%
6.49%
42
18.00
Revenue growth%
1.75
0.40
1.83
2.10
4.76
3.13
2.69
2.48
4.78
4.93
16.52
3.13
2.59
51
4.70
Gross margin%
11.33
13.81
12.66
10.83
11.39
11.94
9.47
10.16
11.96
10.93
24.73
10.93
11.36
61
4.00
Operating margin%
4.57
2.27
2.73
2.49
5.02
4.72
6.55
5.36
3.04
5.88
23.53
5.36
4.64
81
26.99
Net margin%
25.79
27.96
28.51
29.82
29.09
28.75
26.69
26.54
26.67
24.50
13.33
26.67
27.33
72
7.912
P/E ratio (avg)x
40.30
42.59
47.53
49.42
50.47
57.37
58.17
63.04
69.87
72.77
17.08
63.04
53.92
75
28.13
EV/EBITx
50.05
54.64
61.33
65.22
71.43
80.24
76.83
82.80
80.26
87.51
19.47
80.26
74.13
9
28.95
FCF yield (avg)%
25.84
27.20
29.79
32.41
35.35
38.31
38.17
39.01
38.02
37.44
10.22
38.17
36.39
31
10.22
FCF margin%
17.09
18.26
20.18
18.51
15.90
17.10
19.00
21.16
19.91
17.35
29.64
19.00
18.38
48
0.795
FCF / Net incomex
1.169
1.069
1.150
1.118
1.281
1.208
1.178
1.184
1.239
1.238
0.424
1.208
1.181
86
14.27
ROIC%
0.40
0.40
2.46
0.89
0.70
2.95
1.13
3.06
5.87
3.57
8.05
3.06
1.80
40
19.26
Return on equity%
3.37
0.81
1.07
1.56
4.46
1.50
0.40
0.40
0.40
0.40
20.12
0.40
0.94
91
29.73
Return on assets%
31.40
31.30
31.08
29.05
31.05
28.79
28.82
30.05
28.14
25.58
25.96
28.79
29.55
57
0.05
EPS€
0.04
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.04
0.04
0.06
1.49%
(0.83%)
—
27.17
EPS growth%
24.24
27.09
26.21
27.15
25.15
27.43
26.12
28.59
27.39
24.90
27.71
27.39
26.65
48
0.06
Bookvalue per sh€
0.04
0.04
0.03
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.05
2.01%
(0.99%)
—
0.05
FCF per share€
0.15
0.16
0.17
0.17
0.18
0.19
0.22
0.22
0.23
0.23
0.07
4.85%
6.28%
—
0.06
Dividend per sh€
0.05
0.06
0.07
0.07
0.08
0.09
0.10
0.12
0.12
0.12
0.09
9.40%
10.11%
—
12.18
Div yield (avg)%
18.07
20.61
20.74
19.26
18.18
16.97
16.76
17.85
16.65
18.65
28.91
16.97
18.12
47
5.40
Payout ratio%
1.59
0.40
0.40
0.40
3.13
6.08
5.46
6.24
8.18
7.80
25.16
6.24
4.29
60
7.065
Shares (diluted)M
9.573
11.50
13.64
14.03
14.37
15.26
14.99
17.29
20.91
22.09
6.886
8.98%
10.35%
90
2.29
Buyback yield%
30.42
32.12
34.89
37.61
35.82
36.49
36.10
37.21
37.65
35.00
5.93
36.49
35.96
54
1.272
D/E ratiox
1.814
2.103
2.434
2.431
2.732
3.092
3.431
3.983
4.076
4.115
0.838
3.983
2.912
13
0.346
Enterprise value€M
0.734
0.682
0.701
0.673
0.730
0.692
0.692
0.623
0.555
0.623
0.396
(3.11%)
(1.28%)
76
0.780
LT debt€M
0.492
0.519
0.572
0.559
0.647
0.624
0.713
0.839
0.909
0.870
0.475
6.09%
5.31%
11
Revenue
€0.733M
6.49%
1.00×
Cost of revenue
€0.421M
6.65%
1.02×
Operating expenses
€0.165M
6.14%
0.97×
Goodwill & intangibles
13.22%