0.441
Revenue€M
0.212
0.229
0.247
0.264
0.280
0.304
0.325
0.349
0.379
0.415
0.452
8.22%
7.95%
29
2.11
Revenue growth%
8.77
8.82
8.00
9.20
6.54
6.77
8.76
11.00
13.08
10.91
24.92
10.91
8.79
57
18.62
Gross margin%
8.70
8.78
10.42
7.68
6.13
7.01
9.51
11.93
10.77
8.60
17.97
9.51
8.74
29
8.87
Operating margin%
1.95
0.40
0.40
1.79
0.40
0.40
0.51
0.77
2.55
4.54
3.33
0.77
0.64
44
11.48
Net margin%
28.15
27.04
27.12
24.40
24.39
23.33
24.74
22.84
20.29
17.58
7.20
22.84
24.40
64
29.57
P/E ratio (avg)x
34.55
39.82
41.62
43.21
43.51
49.22
49.41
56.27
56.79
61.53
20.10
56.27
46.36
10
35.64
EV/EBITx
39.05
40.65
47.02
52.48
51.82
58.64
63.04
70.64
67.97
69.97
23.15
67.97
55.56
22
29.18
FCF yield (avg)%
16.16
14.33
15.49
17.33
15.95
15.48
14.55
17.22
16.89
19.76
8.28
16.89
16.06
72
14.99
FCF margin%
11.95
14.05
15.25
14.09
16.41
18.57
18.61
15.96
13.86
14.64
7.29
15.96
14.95
92
1.693
FCF / Net incomex
0.392
0.385
0.334
0.305
0.264
0.281
0.296
0.300
0.324
0.327
0.959
0.300
0.315
46
6.39
ROIC%
10.81
12.64
11.25
9.72
7.69
6.78
4.14
6.80
9.53
8.42
29.19
6.80
8.97
62
25.37
Return on equity%
13.99
11.00
13.35
14.91
12.27
13.24
13.56
13.22
11.52
10.62
3.11
13.22
13.23
88
11.27
Return on assets%
19.05
21.29
23.37
23.97
21.47
20.64
19.88
21.68
19.60
17.37
28.08
19.88
20.96
11
0.03
EPS€
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(4.42%)
(5.33%)
—
26.46
EPS growth%
23.88
25.30
27.87
26.42
25.91
26.13
28.09
27.22
29.65
30.02
28.12
28.09
26.82
20
0.01
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
5.07%
4.90%
—
0.05
FCF per share€
0.08
0.09
0.10
0.10
0.10
0.11
0.13
0.15
0.15
0.17
0.03
11.12%
9.81%
—
0.04
Dividend per sh€
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.06
0.07
0.07
0.03
6.21%
3.76%
—
26.65
Div yield (avg)%
19.21
19.51
21.86
19.14
21.93
21.21
21.81
23.30
23.93
25.13
17.21
23.30
21.84
66
18.99
Payout ratio%
22.49
19.83
21.19
21.29
22.23
22.36
19.94
20.84
18.61
16.32
11.38
19.94
21.01
64
4.337
Shares (diluted)M
7.311
7.206
8.503
8.371
8.571
9.939
9.992
11.55
13.91
13.91
4.177
10.17%
7.28%
27
12.07
Buyback yield%
21.50
20.27
22.26
22.86
24.77
23.83
24.60
25.21
25.68
23.92
28.39
24.60
23.88
12
0.970
D/E ratiox
1.252
1.416
1.637
1.764
1.991
2.095
2.191
2.145
2.265
2.199
0.140
2.191
2.043
58
0.033
Enterprise value€M
0.702
0.764
0.848
0.840
0.863
0.935
1.000
1.179
1.378
1.577
0.237
12.81%
10.55%
6
0.160
LT debt€M
0.316
0.320
0.280
0.281
0.311
0.341
0.348
0.314
0.331
0.344
0.456
2.04%
(0.52%)
62
Revenue
€0.415M
7.95%
1.00×
Cost of revenue
€0.251M
8.17%
1.02×
Operating expenses
€0.060M
8.03%
1.01×
Goodwill & intangibles
16.17%