0.078
Revenue€M
0.629
0.649
0.672
0.702
0.712
0.744
0.780
0.805
0.845
0.862
0.084
3.91%
3.54%
25
4.07
Revenue growth%
10.09
9.91
11.30
14.03
11.58
11.18
12.01
11.96
14.94
17.20
17.92
12.01
11.77
38
6.61
Gross margin%
28.21
29.17
27.40
26.56
27.83
28.99
30.15
31.55
30.21
31.12
22.53
30.21
29.08
26
11.22
Operating margin%
25.92
27.39
27.29
29.68
32.62
35.35
32.39
30.05
32.16
32.54
19.12
32.39
31.11
13
3.04
Net margin%
4.01
4.82
5.38
7.15
9.75
7.86
6.63
9.38
6.77
7.63
9.89
7.63
6.96
87
32.38
P/E ratio (avg)x
25.02
27.55
27.41
30.99
30.55
31.56
32.50
34.59
38.83
40.14
37.40
34.59
31.28
92
18.18
EV/EBITx
55.02
55.67
53.00
59.68
61.35
60.55
59.30
60.95
62.36
60.32
13.85
60.55
60.00
67
23.06
FCF yield (avg)%
15.06
13.72
10.99
11.35
12.53
13.99
12.11
11.90
14.87
15.95
14.96
13.99
13.13
79
26.61
FCF margin%
4.44
4.92
2.19
1.78
0.40
0.40
1.56
0.69
0.40
0.40
18.27
0.40
1.12
75
0.999
FCF / Net incomex
1.024
1.106
1.153
1.026
0.917
0.871
0.904
0.954
0.832
0.784
0.410
0.871
0.936
54
26.03
ROIC%
22.18
23.77
21.40
23.22
21.66
18.67
17.19
18.23
17.73
18.04
2.08
18.04
20.03
41
25.10
Return on equity%
11.46
11.59
10.66
11.03
9.30
6.44
6.82
5.20
5.02
5.75
16.52
5.75
8.06
94
8.22
Return on assets%
11.43
12.77
15.13
16.09
18.07
20.82
23.68
21.44
19.05
20.68
21.70
20.82
18.56
95
0.04
EPS€
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.04
(4.18%)
(2.67%)
—
16.80
EPS growth%
30.36
29.87
28.64
30.80
31.99
29.93
29.61
30.17
30.59
32.61
10.70
30.17
30.26
55
0.03
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.03
(5.17%)
(2.96%)
—
0.03
FCF per share€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
3.12%
6.72%
—
0.04
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.99%)
(2.13%)
—
24.05
Div yield (avg)%
16.85
17.78
19.67
20.64
23.47
24.97
23.36
23.03
21.32
23.71
29.62
23.36
22.18
22
11.40
Payout ratio%
0.40
0.72
1.68
4.35
3.33
5.18
4.76
6.32
7.89
5.30
23.74
5.30
4.55
79
6.696
Shares (diluted)M
7.426
8.580
8.723
8.701
9.122
9.844
9.992
9.928
10.30
11.42
6.899
4.59%
4.81%
33
15.90
Buyback yield%
24.80
25.26
26.61
23.99
25.31
25.09
26.29
25.98
26.46
28.53
22.96
26.29
25.64
56
1.178
D/E ratiox
1.485
1.726
1.665
1.793
1.943
2.204
2.245
2.207
2.137
2.309
1.731
2.207
2.040
30
0.182
Enterprise value€M
0.144
0.145
0.159
0.157
0.169
0.153
0.151
0.134
0.140
0.124
0.550
(6.07%)
(1.27%)
90
0.129
LT debt€M
1.033
1.179
1.166
1.143
1.217
1.334
1.363
1.522
1.599
1.558
0.735
5.07%
4.41%
81
Revenue
€0.862M
3.54%
1.00×
Cost of revenue
€0.463M
3.01%
0.95×
Operating expenses
€0.192M
4.27%
1.07×
Cash and investments
19.10%
Spread over hurdle
30.02%