0.545
Revenue€M
0.833
0.850
0.889
0.916
0.916
0.929
0.953
0.962
0.978
0.990
0.605
1.56%
2.16%
17
12.20
Revenue growth%
26.41
23.78
21.46
21.81
19.52
19.21
19.77
17.25
15.50
12.58
28.44
17.25
19.65
94
11.55
Gross margin%
4.55
4.97
6.42
7.95
8.01
5.52
4.43
2.93
5.76
4.16
27.03
4.43
5.24
6
9.18
Operating margin%
1.68
0.40
3.17
0.97
2.87
2.08
2.60
3.45
6.14
7.30
11.44
3.45
2.74
85
25.63
Net margin%
17.34
16.73
18.62
20.34
20.38
17.57
16.31
14.84
15.63
15.77
12.58
15.77
17.03
63
20.18
P/E ratio (avg)x
13.43
12.53
12.86
13.72
15.01
16.28
15.07
14.38
15.50
13.59
16.84
15.07
14.05
17
24.29
EV/EBITx
18.81
21.70
20.77
21.06
23.33
23.62
24.44
24.42
23.50
23.37
19.58
23.62
23.35
80
13.93
FCF yield (avg)%
37.55
37.42
37.14
36.91
34.98
36.41
37.91
35.16
33.11
35.63
16.23
35.63
36.66
75
28.16
FCF margin%
7.59
7.75
8.66
8.48
7.56
7.88
5.77
7.24
7.65
5.43
13.08
7.24
7.62
92
1.393
FCF / Net incomex
1.361
1.269
1.231
1.283
1.236
1.119
0.973
0.856
0.778
0.717
1.181
0.856
1.175
19
17.40
ROIC%
0.53
3.19
3.28
4.18
3.17
2.65
0.40
0.70
0.40
1.07
29.01
0.70
1.86
79
8.42
Return on equity%
24.84
25.96
26.96
28.50
26.79
24.05
22.96
22.31
21.69
22.83
20.68
22.83
24.44
68
23.33
Return on assets%
8.55
6.50
5.27
3.65
5.15
6.18
7.57
5.00
2.75
4.04
16.04
5.00
5.21
21
0.36
EPS€
0.27
0.30
0.30
0.28
0.30
0.34
0.36
0.40
0.39
0.46
0.40
8.89%
5.03%
—
27.73
EPS growth%
31.81
34.47
37.25
35.48
34.54
31.58
33.76
32.37
34.12
31.31
10.12
32.37
33.94
70
0.08
Bookvalue per sh€
0.27
0.25
0.28
0.26
0.27
0.27
0.26
0.30
0.31
0.36
0.25
5.73%
3.86%
—
0.26
FCF per share€
0.34
0.32
0.31
0.29
0.27
0.24
0.24
0.21
0.23
0.20
0.12
(5.27%)
(6.13%)
—
0.15
Dividend per sh€
0.13
0.12
0.13
0.15
0.16
0.17
0.17
0.20
0.21
0.21
0.38
6.15%
6.24%
—
17.94
Div yield (avg)%
1.30
0.40
0.40
1.36
2.79
2.19
0.40
0.40
0.45
0.86
5.56
0.45
0.66
51
7.96
Payout ratio%
3.31
1.27
1.62
0.40
0.48
2.73
1.45
1.40
1.31
0.40
6.65
1.40
1.35
44
4.627
Shares (diluted)M
5.599
5.589
6.153
6.336
7.642
8.207
9.156
9.119
9.002
9.657
4.583
4.79%
6.14%
16
10.77
Buyback yield%
16.34
17.71
19.65
22.16
22.76
21.83
24.59
24.03
22.38
22.68
19.12
22.68
22.27
46
1.456
D/E ratiox
1.523
1.640
1.616
1.486
1.563
1.646
1.743
1.752
1.594
1.712
1.777
1.712
1.628
64
1.165
Enterprise value€M
0.646
0.725
0.671
0.690
0.635
0.581
0.656
0.710
0.698
0.770
0.470
3.91%
2.64%
11
0.330
LT debt€M
0.813
0.872
0.970
1.081
1.134
1.004
1.040
1.113
1.204
1.316
1.255
3.02%
4.33%
26
Revenue
€0.990M
2.16%
1.00×
Cost of revenue
€0.576M
2.26%
1.01×
Operating expenses
€0.143M
1.62%
0.95×
Cash and investments
15.92%
Spread over hurdle
21.87%