0.424
Revenue€M
0.579
0.617
0.655
0.687
0.742
0.813
0.872
0.940
1.021
1.102
0.463
8.25%
7.64%
55
29.56
Revenue growth%
26.36
29.23
27.26
25.57
27.13
27.22
24.40
24.29
21.99
21.10
9.75
24.29
25.97
41
4.41
Gross margin%
15.94
12.95
14.67
16.63
14.80
14.03
15.00
12.64
14.99
16.65
22.40
14.99
14.90
71
9.30
Operating margin%
10.96
11.48
13.98
12.39
10.02
12.18
12.42
12.18
14.86
12.28
5.31
12.28
12.23
48
26.75
Net margin%
5.94
6.92
9.21
8.89
7.59
4.82
4.71
7.24
8.67
7.14
3.76
7.14
7.19
50
26.47
P/E ratio (avg)x
33.62
30.01
30.79
30.75
33.45
31.64
30.96
28.66
29.89
27.53
25.35
29.89
30.77
26
13.65
EV/EBITx
10.36
10.17
9.643
9.557
9.345
10.29
10.87
11.56
10.72
11.78
35.24
10.87
10.32
63
18.21
FCF yield (avg)%
21.34
23.04
23.78
22.36
23.93
22.56
20.90
21.46
24.11
22.65
24.79
22.56
22.60
7
28.64
FCF margin%
2.99
1.59
2.63
5.36
3.47
6.33
8.38
6.91
8.45
10.40
13.29
8.38
5.85
28
1.128
FCF / Net incomex
0.727
0.754
0.758
0.737
0.673
0.607
0.647
0.677
0.627
0.648
0.664
0.647
0.675
7
10.39
ROIC%
10.57
11.07
11.14
13.57
12.21
13.23
13.13
14.95
16.01
14.73
25.01
14.73
13.18
89
18.30
Return on equity%
24.59
25.35
26.62
29.46
30.79
30.52
28.90
28.62
27.68
28.90
14.76
28.90
28.76
92
4.31
Return on assets%
2.95
2.49
1.17
2.26
3.38
1.54
4.30
6.16
7.91
7.94
7.97
6.16
3.16
9
0.02
EPS€
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.03
5.08%
7.40%
—
8.03
EPS growth%
7.70
5.98
3.38
2.75
3.31
4.52
6.52
7.27
7.51
8.69
4.49
7.27
6.25
17
0.02
Bookvalue per sh€
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.02
6.08%
5.12%
—
0.03
FCF per share€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(0.78%)
(0.51%)
—
0.02
Dividend per sh€
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.02
8.62%
10.31%
—
9.43
Div yield (avg)%
21.85
19.78
17.22
14.90
17.66
18.18
21.17
20.46
17.75
18.54
2.41
18.54
18.36
73
10.12
Payout ratio%
26.18
25.85
26.57
29.45
29.32
28.33
30.80
32.41
33.50
34.68
26.23
32.41
29.38
60
18.66
Shares (diluted)M
14.63
14.66
13.26
14.56
14.56
14.52
14.15
13.69
14.32
13.83
19.47
(1.04%)
(1.47%)
9
23.69
Buyback yield%
13.32
15.25
17.07
19.33
16.82
14.74
15.88
14.42
14.17
15.01
11.16
14.74
15.13
25
1.372
D/E ratiox
2.727
3.243
3.790
4.300
4.866
5.496
6.398
6.937
7.983
9.196
0.802
6.937
5.181
56
0.343
Enterprise value€M
0.332
0.359
0.356
0.393
0.424
0.479
0.467
0.461
0.502
0.470
0.056
2.12%
2.49%
77
0.127
LT debt€M
0.567
0.505
0.454
0.435
0.425
0.423
0.436
0.397
0.351
0.318
0.495
(5.61%)
(5.41%)
85
Revenue
€1.102M
7.64%
1.00×
Cost of revenue
€0.572M
7.88%
1.02×
Operating expenses
€0.240M
7.58%
0.99×