0.813
Revenue€M
0.632
0.665
0.681
0.701
0.735
0.770
0.786
0.837
0.892
0.910
0.860
4.37%
3.91%
71
21.89
Revenue growth%
10.78
11.68
10.77
8.39
6.96
4.42
2.87
0.40
0.40
0.40
25.02
0.40
5.69
84
28.45
Gross margin%
15.24
17.93
18.42
19.54
22.18
24.47
25.95
23.89
24.33
25.34
3.97
24.47
23.03
70
13.70
Operating margin%
26.90
27.91
29.87
28.45
30.09
27.53
26.31
24.62
24.80
25.73
10.99
25.73
27.21
16
12.51
Net margin%
7.10
8.67
8.70
9.28
8.63
5.86
4.04
4.38
3.77
4.42
14.46
4.38
6.48
36
11.30
P/E ratio (avg)x
29.06
30.96
28.77
26.58
26.65
23.73
21.94
23.34
25.74
27.43
13.00
23.73
26.61
11
20.98
EV/EBITx
22.68
22.61
23.81
26.36
25.73
28.98
30.28
35.16
37.31
39.44
7.565
35.16
27.67
66
10.00
FCF yield (avg)%
23.07
25.72
26.03
28.10
25.59
27.63
24.82
25.83
23.86
24.85
29.83
24.85
25.66
41
16.11
FCF margin%
4.62
5.23
6.64
3.95
5.96
6.84
9.05
7.42
8.48
8.46
27.56
8.46
6.74
82
1.075
FCF / Net incomex
1.309
1.428
1.249
1.333
1.442
1.371
1.197
1.086
0.958
0.972
0.673
1.086
1.279
71
3.58
ROIC%
14.67
12.24
14.51
13.29
10.36
9.53
8.38
8.83
8.83
6.36
14.31
8.83
9.94
35
11.20
Return on equity%
26.56
26.83
23.84
21.81
21.01
18.25
20.17
19.83
17.57
20.36
25.23
19.83
20.69
47
20.86
Return on assets%
16.67
15.11
15.22
14.46
16.06
17.23
18.97
16.41
17.32
19.33
20.62
17.32
16.54
27
0.01
EPS€
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.03
0.04
0.01
8.90%
8.42%
—
20.25
EPS growth%
14.94
17.48
17.32
19.82
17.77
16.92
15.19
13.32
11.56
10.59
4.57
13.32
16.06
16
0.01
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.08%)
(3.16%)
—
0.01
FCF per share€
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.82%)
(0.60%)
—
0.01
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
6.76%
7.18%
—
13.68
Div yield (avg)%
24.28
22.93
25.07
24.82
24.38
24.99
23.38
21.48
24.12
26.12
4.65
24.12
24.33
74
5.80
Payout ratio%
35.96
33.17
36.17
38.78
37.94
38.24
39.96
39.78
40.09
41.40
26.31
39.96
38.51
75
26.76
Shares (diluted)M
54.21
62.08
65.91
79.25
88.90
105.4
119.7
121.0
121.6
125.4
26.80
7.12%
9.99%
22
5.76
Buyback yield%
17.66
14.84
16.97
19.66
21.79
23.96
23.13
22.81
21.20
20.05
25.44
22.81
20.63
82
0.907
D/E ratiox
1.294
1.215
1.206
1.305
1.391
1.286
1.360
1.371
1.249
1.372
1.408
1.360
1.299
35
0.647
Enterprise value€M
0.063
0.058
0.056
0.058
0.053
0.051
0.049
0.043
0.043
0.043
0.791
(4.09%)
(3.11%)
13
0.584
LT debt€M
0.242
0.247
0.266
0.284
0.295
0.323
0.376
0.414
0.452
0.497
0.373
10.99%
8.74%
51
Revenue
€0.910M
3.91%
1.00×
Cost of revenue
€0.614M
3.88%
1.00×
Operating expenses
€0.170M
4.01%
1.01×
Goodwill & intangibles
18.32%