0.454
Revenue€M
0.325
0.335
0.351
0.358
0.376
0.392
0.412
0.423
0.441
0.458
0.507
4.04%
3.65%
84
6.46
Revenue growth%
28.02
27.51
24.94
27.92
25.59
23.57
23.03
22.15
20.77
18.79
26.33
22.15
24.25
16
6.78
Gross margin%
20.07
22.59
23.29
22.41
20.21
21.64
22.14
21.12
19.12
21.95
10.08
21.64
21.80
16
9.92
Operating margin%
4.67
4.50
2.00
0.40
0.40
0.40
1.33
0.40
0.40
2.55
12.14
0.40
0.86
69
8.22
Net margin%
21.29
24.08
23.49
25.84
23.98
25.77
24.01
22.82
21.79
24.48
27.66
24.01
23.99
51
17.72
P/E ratio (avg)x
47.26
49.69
50.93
56.10
67.83
73.69
87.08
102.0
114.2
127.6
27.89
102.0
70.76
57
8.228
EV/EBITx
40.12
44.67
40.84
42.60
43.82
40.78
43.99
40.89
43.35
41.93
13.37
41.93
42.27
83
26.62
FCF yield (avg)%
32.33
32.70
30.55
31.17
28.20
28.93
31.50
34.33
36.57
39.43
29.54
34.33
31.92
18
10.58
FCF margin%
22.11
20.50
21.53
24.18
27.18
28.14
28.81
25.87
25.72
25.01
18.42
25.87
25.37
77
1.186
FCF / Net incomex
1.307
1.439
1.448
1.704
1.888
2.058
2.134
2.564
2.687
3.123
1.061
2.564
1.973
69
28.15
ROIC%
29.44
30.30
27.71
26.59
26.23
28.00
27.33
28.72
29.24
31.07
29.80
28.72
28.36
21
12.58
Return on equity%
14.40
14.13
16.70
16.21
15.41
14.91
13.12
10.76
11.02
12.41
25.10
12.41
14.27
43
21.92
Return on assets%
9.30
12.29
11.15
11.53
8.62
9.42
11.46
12.27
9.34
9.03
7.56
9.42
10.29
77
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.32%
(0.29%)
—
11.84
EPS growth%
19.37
18.60
17.76
15.38
17.59
19.88
19.75
21.87
20.98
18.51
10.98
19.88
18.99
53
0.01
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.01
8.12%
7.99%
—
0.01
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.94%
2.33%
—
0.01
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
2.67%
5.04%
—
19.55
Div yield (avg)%
19.93
19.70
17.50
16.21
18.05
18.72
17.97
16.29
17.71
14.97
9.85
17.71
17.84
5
27.10
Payout ratio%
23.94
25.87
28.24
27.48
30.14
28.08
30.03
29.48
30.01
27.31
15.12
29.48
28.16
91
19.51
Shares (diluted)M
15.68
16.35
17.39
15.96
14.15
14.01
13.15
12.43
11.71
11.72
19.43
(3.69%)
(2.70%)
54
10.21
Buyback yield%
8.21
8.87
10.55
9.08
7.31
10.09
10.26
8.31
8.15
5.85
28.30
8.31
8.59
38
1.594
D/E ratiox
1.713
1.652
1.830
1.810
1.742
1.543
1.428
1.268
1.270
1.224
1.667
1.270
1.597
65
0.240
Enterprise value€M
0.455
0.451
0.475
0.502
0.564
0.641
0.689
0.653
0.647
0.693
0.125
4.19%
5.42%
38
0.234
LT debt€M
0.093
0.086
0.094
0.106
0.098
0.098
0.095
0.104
0.108
0.100
0.416
0.38%
1.25%
66
Revenue
€0.458M
3.65%
1.00×
Cost of revenue
€0.319M
3.61%
1.00×
Operating expenses
€0.081M
3.68%
1.00×
Goodwill & intangibles
15.80%
Spread over hurdle
(0.97%)