0.084
Revenue€M
0.127
0.131
0.139
0.144
0.152
0.161
0.174
0.184
0.191
0.204
0.093
6.04%
5.67%
37
19.06
Revenue growth%
5.26
3.35
6.02
6.89
5.88
4.31
6.03
8.18
10.71
8.41
9.53
8.18
6.02
59
23.05
Gross margin%
22.23
20.26
19.86
19.55
18.16
18.69
21.23
22.53
24.14
26.65
16.86
22.53
20.74
61
16.07
Operating margin%
2.06
2.75
1.30
2.67
0.51
0.40
1.85
0.40
0.40
1.07
14.39
0.40
1.19
63
9.13
Net margin%
13.75
16.73
19.35
21.63
18.69
19.41
18.46
19.69
17.07
16.62
22.85
18.46
18.57
76
13.20
P/E ratio (avg)x
20.89
22.84
25.68
27.27
31.08
33.21
37.15
43.26
46.70
50.60
28.85
43.26
32.14
16
17.16
EV/EBITx
13.99
12.98
13.08
12.06
13.46
13.49
13.05
12.76
14.45
15.15
20.73
13.49
13.27
24
7.90
FCF yield (avg)%
6.77
8.33
10.95
10.06
9.46
12.32
11.51
13.49
16.45
16.43
15.23
13.49
11.23
64
15.51
FCF margin%
3.96
2.08
0.74
0.40
0.83
1.91
0.40
0.40
1.07
2.10
25.08
1.07
0.95
41
1.724
FCF / Net incomex
1.818
1.926
1.899
2.188
2.090
2.094
2.322
2.688
3.144
3.071
1.014
2.688
2.141
87
24.95
ROIC%
11.73
9.37
7.41
5.09
2.09
4.30
3.11
5.24
5.32
8.28
11.04
5.24
5.28
88
28.39
Return on equity%
20.66
18.62
18.03
19.29
20.94
17.97
15.41
17.08
14.52
14.25
21.14
15.41
18.00
68
23.14
Return on assets%
0.40
0.40
1.04
0.52
0.40
0.40
0.40
0.40
1.13
2.72
10.71
0.40
0.40
42
0.03
EPS€
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
10.12%
8.77%
—
27.41
EPS growth%
23.74
21.81
24.08
25.92
28.19
30.21
30.48
27.93
25.62
24.35
9.84
27.93
25.77
74
0.02
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
5.14%
4.60%
—
0.03
FCF per share€
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.03
0.30%
1.02%
—
0.02
Dividend per sh€
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.04
6.90%
7.96%
—
25.40
Div yield (avg)%
25.17
24.52
26.01
24.72
27.38
27.50
30.10
30.97
31.81
31.99
29.39
30.97
27.44
63
5.36
Payout ratio%
3.71
1.05
3.79
5.04
5.47
6.66
7.30
8.78
7.54
7.80
20.45
7.54
6.06
35
5.360
Shares (diluted)M
5.089
5.620
5.141
5.680
5.996
6.286
6.685
6.524
7.092
6.411
5.394
1.35%
1.70%
50
28.00
Buyback yield%
17.65
20.42
22.44
22.99
21.33
22.86
21.40
21.97
19.59
18.00
13.58
21.40
21.36
75
0.982
D/E ratiox
0.579
0.523
0.577
0.524
0.537
0.589
0.598
0.599
0.622
0.618
1.031
0.599
0.584
74
0.229
Enterprise value€M
0.077
0.084
0.089
0.099
0.101
0.102
0.102
0.111
0.125
0.132
0.081
5.48%
6.77%
74
0.037
LT debt€M
0.202
0.235
0.254
0.250
0.288
0.316
0.363
0.369
0.423
0.419
0.062
7.83%
7.92%
69
Revenue
€0.204M
5.67%
1.00×
Cost of revenue
€0.108M
5.64%
1.00×
Operating expenses
€0.037M
5.47%
0.98×