0.288
Revenue€M
0.391
0.414
0.441
0.476
0.510
0.551
0.571
0.609
0.643
0.673
0.300
5.72%
5.98%
32
18.31
Revenue growth%
13.59
12.36
13.75
12.49
13.74
14.04
16.53
19.21
16.45
14.24
8.17
16.45
13.90
81
28.69
Gross margin%
23.95
26.34
24.23
26.67
29.32
32.10
33.53
36.36
37.72
38.02
23.95
36.36
30.71
37
25.04
Operating margin%
27.20
26.90
28.20
25.46
28.05
28.19
31.00
28.73
28.69
28.87
19.35
28.73
28.19
6
29.32
Net margin%
11.70
9.45
9.39
9.40
9.40
7.70
6.78
8.25
10.38
8.83
26.82
8.25
9.39
32
24.80
P/E ratio (avg)x
36.57
35.90
36.03
32.12
35.74
34.89
32.69
32.15
33.39
34.61
8.597
33.39
34.75
40
29.43
EV/EBITx
6.759
6.717
6.763
6.097
6.688
6.320
6.563
7.092
7.566
7.059
34.25
7.059
6.738
24
6.38
FCF yield (avg)%
18.17
18.36
16.76
18.44
19.88
20.57
21.97
23.13
23.39
21.65
13.08
21.97
20.22
46
24.07
FCF margin%
13.43
16.05
14.47
15.57
12.64
10.47
10.01
10.94
12.14
10.69
18.41
10.69
12.39
63
0.551
FCF / Net incomex
0.371
0.410
0.438
0.492
0.462
0.440
0.483
0.489
0.517
0.514
0.694
0.489
0.472
67
15.63
ROIC%
23.90
26.22
27.51
29.15
27.75
27.95
28.17
27.27
26.79
24.65
4.71
27.27
27.39
45
21.15
Return on equity%
8.28
6.32
9.02
7.13
5.46
2.93
0.81
0.40
2.07
4.70
21.20
2.07
5.08
93
3.04
Return on assets%
20.95
18.34
17.92
18.59
20.55
19.95
18.90
19.51
20.35
23.32
3.56
19.95
19.73
39
0.05
EPS€
0.07
0.08
0.09
0.10
0.10
0.11
0.12
0.14
0.16
0.18
0.05
12.74%
10.86%
—
29.12
EPS growth%
12.07
14.15
13.87
13.18
12.18
9.72
9.96
9.69
10.94
13.02
5.19
9.96
12.12
67
0.02
Bookvalue per sh€
0.10
0.10
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.11
0.05
0.85%
1.03%
—
0.06
FCF per share€
0.16
0.17
0.18
0.18
0.19
0.19
0.20
0.21
0.26
0.29
0.07
8.78%
5.87%
—
0.03
Dividend per sh€
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.10
2.88%
(0.30%)
—
2.69
Div yield (avg)%
29.36
31.48
29.55
28.74
28.00
27.67
28.04
30.40
30.04
27.21
2.58
28.04
29.05
57
4.75
Payout ratio%
20.93
21.36
19.23
17.05
19.70
20.60
18.71
17.47
18.18
19.82
21.28
18.71
19.47
93
2.480
Shares (diluted)M
2.591
3.060
3.533
3.354
3.758
4.418
5.002
5.626
5.343
5.971
2.475
9.70%
8.22%
74
27.81
Buyback yield%
32.12
31.96
30.54
29.88
32.78
32.99
33.47
32.87
31.65
29.98
4.31
32.87
32.04
61
1.138
D/E ratiox
0.408
0.380
0.403
0.365
0.350
0.317
0.344
0.300
0.304
0.267
1.306
0.304
0.347
63
0.237
Enterprise value€M
0.213
0.201
0.190
0.196
0.215
0.215
0.197
0.183
0.171
0.187
0.455
(2.72%)
(1.71%)
6
0.253
LT debt€M
0.025
0.023
0.024
0.022
0.021
0.021
0.018
0.017
0.018
0.018
0.518
(3.05%)
(4.10%)
7
Revenue
€0.673M
5.98%
1.00×
Cost of revenue
€0.471M
5.98%
1.00×
Operating expenses
€0.132M
5.49%
0.95×
Property and equipment
16.27%
Spread over hurdle
(3.79%)