0.069
Revenue€M
0.044
0.047
0.050
0.053
0.055
0.059
0.062
0.066
0.070
0.075
0.075
6.54%
6.06%
85
14.80
Revenue growth%
18.93
17.66
20.15
18.23
15.51
15.21
18.20
20.53
22.53
23.33
12.30
20.53
18.58
54
27.01
Gross margin%
29.23
29.63
31.40
30.75
32.37
33.23
35.47
36.15
34.90
33.93
18.71
34.90
32.80
75
2.58
Operating margin%
27.58
27.40
30.21
28.61
29.89
30.22
29.03
28.98
31.16
28.71
10.81
29.03
29.01
33
5.64
Net margin%
8.05
10.87
10.22
7.35
5.20
2.47
4.30
4.73
7.34
8.85
2.26
4.73
7.35
36
11.61
P/E ratio (avg)x
26.12
26.79
26.98
25.87
27.46
26.25
24.91
23.06
25.02
22.40
25.44
24.91
25.99
32
7.968
EV/EBITx
28.23
28.90
31.47
33.00
29.24
31.48
29.72
30.37
26.30
28.32
16.20
29.72
29.48
74
26.74
FCF yield (avg)%
7.34
9.18
7.03
6.26
7.49
7.41
6.94
6.52
6.19
6.25
11.54
6.52
6.99
79
7.37
FCF margin%
9.96
9.03
7.12
5.94
6.95
7.15
10.14
8.02
7.10
7.15
7.37
7.15
7.15
63
0.699
FCF / Net incomex
1.004
1.085
1.266
1.435
1.676
1.647
1.534
1.542
1.720
1.677
1.489
1.647
1.538
65
22.85
ROIC%
10.54
8.28
8.99
11.48
13.02
15.04
13.78
13.84
15.10
12.38
23.98
13.84
12.70
9
27.80
Return on equity%
10.65
13.12
14.98
12.77
9.79
11.67
10.21
9.63
11.59
12.42
23.58
11.59
11.63
90
15.55
Return on assets%
10.76
10.79
9.24
7.66
6.48
3.73
3.19
5.92
3.03
2.82
23.82
3.19
6.20
16
0.04
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.04
(7.33%)
(3.27%)
—
4.30
EPS growth%
16.30
14.99
14.73
17.54
20.53
21.15
22.67
20.00
18.53
20.37
25.77
20.37
19.26
87
0.03
Bookvalue per sh€
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.03
(3.57%)
(4.13%)
—
0.03
FCF per share€
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.02
7.18%
6.21%
—
0.01
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(9.03%)
(4.67%)
—
9.03
Div yield (avg)%
22.20
19.43
21.16
23.74
26.66
27.34
25.57
24.08
22.20
19.94
4.69
24.08
22.97
68
7.56
Payout ratio%
15.39
12.42
11.99
14.96
12.85
11.72
9.22
8.95
8.31
5.62
14.03
8.95
11.86
69
1.019
Shares (diluted)M
1.470
1.714
1.878
1.924
2.160
2.146
2.394
2.761
3.154
3.066
1.036
7.26%
8.15%
21
28.53
Buyback yield%
20.12
18.76
16.53
16.71
18.98
16.01
14.45
14.34
13.84
11.42
18.42
14.34
16.27
34
0.287
D/E ratiox
0.467
0.523
0.549
0.595
0.573
0.531
0.524
0.551
0.538
0.551
1.350
0.538
0.544
45
0.064
Enterprise value€M
0.051
0.051
0.058
0.062
0.072
0.070
0.066
0.061
0.059
0.056
0.093
(4.78%)
2.18%
53
0.050
LT debt€M
0.012
0.012
0.011
0.012
0.013
0.014
0.013
0.015
0.015
0.015
0.019
1.77%
2.45%
22
Revenue
€0.075M
6.06%
1.00×
Cost of revenue
€0.036M
6.02%
1.00×
Operating expenses
€0.019M
5.96%
0.99×
Property and equipment
14.62%
Spread over hurdle
62.54%