0.631
Revenue€M
0.369
0.406
0.436
0.480
0.507
0.545
0.587
0.645
0.710
0.753
0.696
8.24%
7.99%
26
24.16
Revenue growth%
17.06
17.95
18.30
20.31
22.67
22.33
24.74
24.54
26.06
28.61
23.87
24.74
22.50
37
15.42
Gross margin%
3.94
4.65
3.72
3.46
5.82
8.29
11.28
12.76
11.99
13.11
8.54
11.99
7.06
14
12.73
Operating margin%
27.29
27.31
25.36
24.72
25.86
28.61
27.23
25.14
24.97
24.85
25.76
25.14
25.61
28
9.42
Net margin%
9.88
10.93
11.72
14.19
16.10
15.99
18.40
15.93
16.87
19.33
4.84
16.87
15.96
71
22.02
P/E ratio (avg)x
34.90
37.70
39.85
42.35
43.17
48.92
52.29
54.76
59.53
65.53
34.94
54.76
46.05
10
34.17
EV/EBITx
13.66
15.53
15.05
15.15
16.12
15.84
14.82
16.68
15.84
18.06
13.88
15.84
15.69
68
13.32
FCF yield (avg)%
2.77
1.81
0.40
1.09
3.95
2.01
0.40
0.40
0.56
0.40
3.60
0.40
0.82
20
22.67
FCF margin%
18.50
17.29
18.56
15.71
15.69
16.05
18.63
20.84
19.75
21.75
12.58
19.75
18.53
30
1.725
FCF / Net incomex
0.420
0.418
0.463
0.481
0.518
0.550
0.539
0.483
0.457
0.466
0.609
0.483
0.474
89
19.27
ROIC%
18.56
20.47
18.93
18.10
19.62
16.65
15.19
12.68
10.89
13.33
8.28
13.33
17.37
22
16.94
Return on equity%
21.23
23.15
23.16
25.18
22.19
24.55
26.72
26.65
24.37
25.39
22.98
25.39
24.46
64
23.45
Return on assets%
28.36
26.59
24.66
24.07
21.55
21.17
20.03
19.34
21.08
20.10
6.00
20.10
21.36
63
0.02
EPS€
—
—
—
—
—
—
—
—
—
0.01
0.02
4.79%
3.68%
—
16.94
EPS growth%
8.54
8.33
5.49
6.87
6.87
5.17
4.31
1.60
0.40
0.40
29.14
1.60
5.33
23
0.01
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
3.89%
5.67%
—
0.02
FCF per share€
0.02
0.02
0.01
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
(1.85%)
(2.30%)
—
—
Dividend per sh€
—
—
—
—
0.01
0.01
0.01
—
—
—
0.01
(4.26%)
(2.75%)
—
9.58
Div yield (avg)%
12.80
10.96
13.80
12.91
15.66
14.74
13.71
14.49
15.03
12.65
10.11
14.49
13.76
86
21.82
Payout ratio%
16.57
17.29
16.98
15.46
16.44
14.44
12.72
15.10
13.48
12.65
14.81
13.48
15.28
18
9.168
Shares (diluted)M
10.95
12.53
11.84
12.27
11.48
11.36
11.66
12.65
14.43
15.50
8.913
6.20%
4.44%
53
9.77
Buyback yield%
15.04
13.85
13.17
11.17
10.36
11.07
12.13
11.29
8.71
9.65
28.45
11.07
11.23
20
1.408
D/E ratiox
1.628
1.559
1.547
1.409
1.539
1.404
1.424
1.362
1.270
1.352
0.176
1.362
1.417
20
0.378
Enterprise value€M
0.190
0.196
0.183
0.175
0.156
0.153
0.147
0.146
0.129
0.120
0.610
(5.12%)
(4.37%)
16
0.643
LT debt€M
0.290
0.324
0.332
0.331
0.304
0.308
0.298
0.303
0.299
0.330
0.626
1.68%
2.46%
62
Revenue
€0.753M
7.99%
1.00×
Cost of revenue
€0.401M
8.15%
1.01×
Operating expenses
€0.172M
7.77%
0.98×
Cash and investments
17.48%
Spread over hurdle
53.34%