0.199
Revenue€M
0.356
0.386
0.406
0.436
0.462
0.501
0.546
0.572
0.608
0.663
0.220
7.49%
6.99%
89
3.96
Revenue growth%
15.37
16.97
14.03
12.04
13.00
11.89
14.76
14.68
17.24
16.24
16.56
14.76
14.72
5
23.81
Gross margin%
26.87
27.64
27.42
24.70
27.36
28.24
26.96
27.29
26.31
26.93
18.10
26.96
27.13
30
2.57
Operating margin%
23.09
22.67
24.97
26.01
25.45
27.85
24.89
26.31
27.46
28.53
15.29
27.46
25.73
83
2.31
Net margin%
9.92
7.09
9.39
12.03
9.73
12.46
13.18
13.15
10.77
12.70
10.51
12.70
11.40
19
18.49
P/E ratio (avg)x
10.22
9.980
9.775
8.506
9.015
7.981
7.080
6.158
6.093
6.096
34.24
6.158
8.244
70
32.44
EV/EBITx
53.13
53.03
53.49
63.08
68.62
78.68
82.84
83.81
98.92
102.3
24.03
83.81
73.65
64
5.77
FCF yield (avg)%
19.02
16.94
14.21
16.87
19.61
17.20
18.97
18.69
16.02
14.88
26.71
17.20
17.07
91
8.41
FCF margin%
10.66
11.76
10.90
12.83
9.85
8.75
7.56
6.58
6.15
4.01
14.73
6.58
9.30
64
1.187
FCF / Net incomex
1.271
1.170
1.107
1.209
1.144
0.989
1.036
1.091
1.104
1.071
0.955
1.071
1.105
50
15.89
ROIC%
18.88
18.07
17.42
19.62
22.16
20.53
18.82
20.83
19.79
17.29
8.78
19.79
19.25
92
9.31
Return on equity%
3.59
0.90
0.40
1.26
0.40
1.09
0.40
0.40
1.80
4.32
10.16
1.09
1.00
70
29.72
Return on assets%
30.99
29.04
27.07
25.22
23.94
21.44
20.24
20.79
23.73
25.08
15.35
21.44
24.51
19
0.07
EPS€
0.28
0.29
0.30
0.34
0.34
0.33
0.34
0.35
0.34
0.31
0.08
(1.59%)
1.21%
—
14.35
EPS growth%
16.12
15.34
16.77
14.55
12.87
10.99
12.96
12.11
13.89
13.94
27.30
12.96
13.91
51
0.16
Bookvalue per sh€
0.18
0.18
0.17
0.14
0.16
0.15
0.13
0.14
0.15
0.15
0.27
(1.24%)
(2.89%)
—
0.23
FCF per share€
0.21
0.22
0.23
0.22
0.22
0.26
0.29
0.30
0.34
0.33
0.19
8.04%
4.59%
—
0.28
Dividend per sh€
0.07
0.06
0.07
0.06
0.07
0.06
0.06
0.07
0.06
0.06
0.09
(1.92%)
(2.34%)
—
7.57
Div yield (avg)%
27.77
27.97
28.75
25.93
28.23
29.70
32.64
34.34
35.18
33.07
18.77
33.07
29.23
91
11.43
Payout ratio%
2.26
5.04
7.41
10.31
12.40
12.64
15.58
16.11
15.90
15.17
13.85
15.58
12.52
69
2.517
Shares (diluted)M
2.688
2.875
3.021
3.132
3.131
2.828
2.741
2.707
2.499
2.417
2.527
(5.04%)
(1.97%)
60
4.70
Buyback yield%
5.07
5.31
3.70
6.11
8.83
10.43
8.96
7.70
10.52
11.09
21.03
10.43
8.26
50
1.483
D/E ratiox
1.393
1.506
1.488
1.385
1.440
1.339
1.525
1.443
1.648
1.538
0.528
1.525
1.465
65
0.297
Enterprise value€M
0.794
0.922
0.919
1.008
1.008
1.003
1.046
1.230
1.256
1.297
0.183
5.17%
6.30%
84
0.084
LT debt€M
0.588
0.621
0.551
0.578
0.585
0.556
0.594
0.607
0.574
0.489
0.057
(3.52%)
(2.45%)
91
Revenue
€0.663M
6.99%
1.00×
Cost of revenue
€0.381M
7.16%
1.02×
Operating expenses
€0.104M
6.17%
0.93×
Property and equipment
15.72%
Spread over hurdle
(2.26%)