0.701
Revenue€M
0.462
0.492
0.536
0.576
0.628
0.686
0.731
0.797
0.866
0.922
0.785
7.98%
7.67%
65
6.59
Revenue growth%
13.13
11.17
12.88
12.55
10.61
8.86
6.65
7.44
7.38
9.43
17.98
7.44
10.02
72
2.72
Gross margin%
3.22
4.52
6.59
3.92
2.16
2.03
2.79
4.59
1.89
4.68
22.50
2.79
3.57
29
26.07
Operating margin%
14.11
11.16
13.56
11.65
11.30
14.27
12.58
13.04
11.96
12.40
24.41
12.58
12.49
25
24.55
Net margin%
13.51
14.95
12.74
10.75
13.21
14.61
15.62
15.95
13.60
12.78
3.41
14.61
13.55
61
30.22
P/E ratio (avg)x
34.28
37.23
33.89
37.46
39.83
42.84
46.34
50.70
52.08
55.43
12.53
50.70
41.33
43
29.66
EV/EBITx
31.84
34.33
32.39
34.42
34.55
35.25
41.24
47.87
54.37
53.88
21.99
47.87
34.90
30
26.87
FCF yield (avg)%
21.38
20.91
21.19
22.17
23.19
20.72
19.66
19.37
18.11
19.18
4.21
19.37
20.81
18
14.83
FCF margin%
8.95
11.09
11.83
10.34
11.77
12.17
10.68
12.85
10.63
7.75
26.67
10.68
10.88
6
0.206
FCF / Net incomex
0.734
0.753
0.680
0.701
0.655
0.717
0.655
0.720
0.668
0.658
1.462
0.668
0.691
69
25.76
ROIC%
16.33
14.57
14.54
16.13
17.19
15.63
17.02
19.77
18.01
17.52
3.96
17.52
16.67
88
9.33
Return on equity%
17.41
14.72
13.00
10.16
8.07
5.60
5.11
7.43
7.65
5.88
14.73
5.88
7.86
91
9.91
Return on assets%
20.91
21.39
18.41
19.29
20.17
19.54
19.99
22.39
25.32
28.12
16.17
22.39
20.54
64
0.11
EPS€
0.08
0.09
0.10
0.12
0.12
0.14
0.16
0.18
0.21
0.21
0.12
10.97%
9.54%
—
7.40
EPS growth%
0.40
0.40
0.40
0.78
0.40
2.37
2.50
4.77
2.48
0.68
13.54
2.48
0.73
92
0.02
Bookvalue per sh€
0.11
0.12
0.12
0.15
0.17
0.17
0.19
0.20
0.19
0.22
0.08
5.14%
9.37%
—
0.08
FCF per share€
0.10
0.11
0.11
0.12
0.12
0.14
0.16
0.16
0.17
0.18
0.10
8.86%
7.44%
—
0.03
Dividend per sh€
0.10
0.11
0.12
0.12
0.14
0.12
0.13
0.14
0.15
0.13
0.02
(0.75%)
1.10%
—
17.65
Div yield (avg)%
3.69
4.60
7.08
8.22
5.44
2.80
2.04
0.76
1.95
0.40
6.94
1.95
3.25
37
14.14
Payout ratio%
8.98
6.25
8.54
9.73
8.18
9.71
7.83
9.38
7.13
6.14
2.68
7.83
8.36
75
3.644
Shares (diluted)M
5.381
4.980
5.576
5.419
5.119
5.558
5.867
6.279
6.268
5.987
3.469
3.18%
2.60%
53
7.67
Buyback yield%
21.61
22.35
21.93
20.57
20.51
20.33
19.44
17.99
19.41
20.26
14.48
19.44
20.42
88
0.501
D/E ratiox
1.364
1.211
1.235
1.172
1.160
1.263
1.363
1.456
1.316
1.225
0.431
1.316
1.249
89
0.325
Enterprise value€M
0.490
0.431
0.423
0.364
0.312
0.292
0.299
0.323
0.338
0.292
0.419
(1.30%)
(5.70%)
68
0.576
LT debt€M
0.378
0.366
0.399
0.361
0.360
0.362
0.337
0.319
0.351
0.314
0.605
(2.69%)
(0.95%)
32
Revenue
€0.922M
7.67%
1.00×
Cost of revenue
€0.566M
7.66%
1.00×
Operating expenses
€0.119M
7.01%
0.94×
Goodwill & intangibles
23.62%
Cash and investments
13.75%
Spread over hurdle
17.72%