0.891
Revenue€M
1.054
1.094
1.134
1.179
1.202
1.245
1.281
1.300
1.324
1.339
0.942
2.19%
2.57%
86
24.02
Revenue growth%
17.42
19.00
18.29
19.75
20.10
22.43
20.69
17.74
18.65
21.27
16.26
20.69
19.38
10
18.77
Gross margin%
16.00
14.63
12.65
15.60
16.00
18.04
18.93
15.99
18.21
19.86
7.08
18.21
16.00
29
18.87
Operating margin%
16.91
15.88
14.24
11.85
10.44
13.43
15.11
12.77
13.87
16.25
10.30
13.87
14.06
33
7.70
Net margin%
11.09
10.48
12.29
14.93
16.19
17.27
18.29
19.84
22.53
20.05
15.79
19.84
16.73
23
27.19
P/E ratio (avg)x
49.08
55.07
53.87
61.05
69.41
76.77
83.54
81.67
87.54
99.24
23.37
83.54
73.09
33
11.46
EV/EBITx
19.61
21.56
20.64
21.61
22.45
21.12
20.09
18.38
19.49
21.92
21.10
20.09
20.88
17
12.44
FCF yield (avg)%
21.28
22.15
20.96
20.42
18.01
20.63
18.13
18.40
18.85
21.84
9.38
18.85
20.52
12
15.73
FCF margin%
10.94
8.11
10.91
11.65
12.70
11.37
9.43
7.07
4.52
3.39
3.26
7.07
10.17
24
1.140
FCF / Net incomex
0.528
0.532
0.537
0.460
0.421
0.406
0.397
0.397
0.402
0.390
0.986
0.397
0.413
68
17.45
ROIC%
10.51
10.24
12.13
10.45
12.70
13.46
10.98
12.43
10.68
9.56
2.25
10.98
10.83
70
29.57
Return on equity%
15.77
18.23
19.70
17.39
14.57
17.21
19.53
21.99
22.91
22.82
15.50
21.99
18.88
49
11.70
Return on assets%
19.78
16.78
16.68
19.19
21.70
19.05
22.04
20.46
21.19
22.62
16.00
21.19
20.12
6
0.23
EPS€
0.08
0.09
0.09
0.08
0.08
0.09
0.08
0.07
0.07
0.06
0.24
(6.35%)
(4.23%)
—
11.05
EPS growth%
29.98
30.78
28.23
25.79
24.68
23.29
24.09
24.05
21.54
22.30
8.86
23.29
24.38
68
0.09
Bookvalue per sh€
0.09
0.10
0.10
0.10
0.12
0.13
0.13
0.12
0.13
0.14
0.12
3.90%
4.16%
—
0.12
FCF per share€
0.22
0.20
0.17
0.18
0.20
0.20
0.17
0.17
0.15
0.14
0.13
(6.84%)
(3.78%)
—
0.20
Dividend per sh€
0.04
0.05
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.05
0.09
0.97%
0.12%
—
23.64
Div yield (avg)%
23.56
25.85
27.81
28.08
30.76
29.92
27.14
27.78
27.87
29.02
10.79
27.87
27.84
66
26.69
Payout ratio%
20.91
20.07
17.46
15.80
13.63
13.24
10.70
12.10
9.36
6.41
17.74
10.70
13.44
6
4.537
Shares (diluted)M
5.471
5.337
5.229
5.418
5.788
5.816
5.785
5.669
6.143
6.599
4.559
2.66%
1.93%
77
14.54
Buyback yield%
10.95
12.01
9.46
10.85
9.58
7.10
9.84
9.53
10.87
9.46
5.56
9.53
9.71
46
0.465
D/E ratiox
1.448
1.568
1.752
1.707
1.660
1.538
1.482
1.640
1.555
1.510
0.213
1.538
1.561
54
1.363
Enterprise value€M
0.275
0.252
0.290
0.271
0.304
0.346
0.376
0.370
0.373
0.408
0.983
6.03%
3.41%
86
0.064
LT debt€M
0.217
0.225
0.246
0.261
0.227
0.210
0.228
0.201
0.173
0.185
1.231
(3.97%)
(1.96%)
47
Revenue
€1.339M
2.57%
1.00×
Cost of revenue
€0.771M
2.56%
1.00×
Operating expenses
€0.157M
3.15%
1.06×
Cash and investments
18.53%