0.221
Revenue€M
0.290
0.304
0.321
0.342
0.368
0.388
0.409
0.437
0.466
0.486
0.243
5.71%
5.84%
58
24.85
Revenue growth%
19.90
17.71
18.71
18.33
17.84
16.27
14.27
11.56
13.83
11.47
3.53
13.83
16.99
41
14.61
Gross margin%
26.58
28.50
28.91
31.35
30.30
30.25
32.49
31.50
33.58
34.40
12.45
32.49
30.83
18
9.41
Operating margin%
20.18
22.92
20.88
22.17
19.42
19.76
19.00
18.91
20.53
22.12
5.58
19.76
20.36
18
28.20
Net margin%
18.98
21.24
19.16
19.77
17.55
16.48
17.75
15.02
15.91
13.13
23.89
15.91
17.65
46
27.85
P/E ratio (avg)x
8.092
7.862
7.607
7.244
6.470
5.997
5.671
4.930
4.963
4.402
9.113
4.963
6.234
22
10.98
EV/EBITx
20.13
21.27
25.19
25.95
25.70
28.82
32.13
33.89
37.26
36.69
10.14
33.89
27.39
44
10.09
FCF yield (avg)%
1.84
0.40
0.84
0.40
1.40
0.40
3.22
5.84
4.75
3.08
7.20
3.22
1.62
14
23.40
FCF margin%
23.96
25.99
23.22
21.90
19.06
21.86
21.25
20.32
18.60
20.15
8.47
20.32
21.56
50
1.666
FCF / Net incomex
0.927
0.912
1.061
1.120
1.290
1.418
1.625
1.773
1.759
1.949
1.544
1.759
1.354
49
14.65
ROIC%
17.64
18.99
16.67
17.54
16.66
15.77
15.16
13.58
14.01
16.21
25.16
15.16
16.43
19
24.96
Return on equity%
0.40
0.45
0.45
1.99
0.40
0.40
0.40
0.40
0.40
0.40
12.77
0.40
0.40
43
2.88
Return on assets%
3.13
3.92
2.46
0.40
0.93
3.88
4.23
2.47
4.37
5.99
21.75
4.23
3.50
49
0.09
EPS€
0.09
0.10
0.12
0.12
0.12
0.11
0.11
0.12
0.14
0.14
0.10
3.89%
5.55%
—
5.70
EPS growth%
4.48
4.06
4.45
2.40
4.83
3.56
4.82
6.56
4.28
4.18
26.20
4.28
4.36
75
0.21
Bookvalue per sh€
0.10
0.09
0.09
0.09
0.10
0.09
0.10
0.09
0.10
0.10
0.26
0.54%
1.37%
—
0.08
FCF per share€
0.60
0.68
0.69
0.80
0.88
0.98
1.17
1.28
1.53
1.75
0.27
14.68%
12.57%
—
0.15
Dividend per sh€
0.10
0.09
0.08
0.08
0.07
0.08
0.07
0.07
0.07
0.07
0.26
0.14%
(4.78%)
—
12.33
Div yield (avg)%
2.98
2.11
1.23
2.90
0.89
2.93
2.39
1.33
0.40
2.89
27.68
2.39
2.25
76
23.20
Payout ratio%
12.27
13.04
14.72
13.22
15.27
13.96
14.45
13.87
13.39
16.19
6.59
13.96
13.92
81
0.649
Shares (diluted)M
0.488
0.530
0.484
0.507
0.458
0.461
0.455
0.433
0.406
0.418
0.660
(1.78%)
(1.16%)
46
6.46
Buyback yield%
14.73
16.27
13.28
12.18
14.20
16.51
16.34
14.68
14.91
12.64
19.18
14.91
14.70
73
1.118
D/E ratiox
0.263
0.260
0.262
0.274
0.255
0.246
0.263
0.244
0.261
0.271
1.651
0.261
0.262
80
0.340
Enterprise value€M
0.294
0.343
0.405
0.404
0.457
0.445
0.440
0.482
0.532
0.622
0.045
6.34%
7.53%
74
0.323
LT debt€M
0.164
0.161
0.156
0.150
0.133
0.121
0.125
0.116
0.115
0.104
0.422
(4.75%)
(4.60%)
48
Revenue
€0.486M
5.84%
1.00×
Cost of revenue
€0.272M
5.70%
0.99×
Operating expenses
€0.115M
6.21%
1.04×
Cash and investments
15.54%