0.120
Revenue€M
0.255
0.264
0.274
0.282
0.292
0.296
0.310
0.320
0.326
0.331
0.134
2.51%
2.92%
71
2.40
Revenue growth%
20.90
19.80
21.30
23.05
22.29
25.03
27.04
27.16
24.26
24.12
15.79
25.03
23.59
56
16.33
Gross margin%
34.97
37.90
39.08
38.83
39.47
37.98
36.34
37.54
34.94
36.02
18.70
36.34
37.72
39
10.50
Operating margin%
7.92
7.38
9.63
8.97
6.96
9.83
8.58
9.02
7.86
9.90
16.20
9.02
8.78
71
22.62
Net margin%
28.97
29.22
27.16
28.81
29.23
31.25
31.23
28.30
28.74
30.10
5.70
30.10
29.09
11
11.38
P/E ratio (avg)x
28.22
30.26
33.20
35.44
38.44
43.49
46.99
46.30
48.94
56.09
25.20
46.99
40.96
77
22.75
EV/EBITx
43.61
45.94
43.29
42.64
48.73
55.19
52.89
60.18
64.80
67.99
10.44
60.18
50.81
75
28.33
FCF yield (avg)%
28.70
27.43
28.46
30.85
31.42
32.20
33.73
35.63
36.00
37.87
18.42
35.63
31.81
43
23.38
FCF margin%
26.81
25.85
28.18
27.82
28.27
27.42
28.41
27.62
29.50
28.89
13.68
28.41
28.00
8
1.092
FCF / Net incomex
1.179
1.355
1.308
1.387
1.453
1.620
1.717
1.670
1.547
1.778
0.874
1.670
1.500
24
18.67
ROIC%
21.35
19.44
16.65
19.31
19.67
16.67
19.27
18.57
19.89
21.64
25.96
19.27
19.37
55
18.03
Return on equity%
22.79
25.63
23.47
21.41
21.07
19.31
19.18
18.91
21.66
19.45
20.40
19.31
21.24
27
22.93
Return on assets%
24.16
22.14
21.44
21.89
23.10
21.15
22.47
21.97
23.91
23.95
13.73
22.47
22.31
75
0.02
EPS€
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.30%)
0.30%
—
29.49
EPS growth%
4.88
6.67
5.57
7.11
5.23
7.08
8.63
10.73
12.54
10.16
7.98
10.16
7.10
11
0.01
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
(7.78%)
(3.75%)
—
0.03
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.00%
2.51%
—
0.03
Dividend per sh€
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.01
(4.28%)
(1.69%)
—
13.53
Div yield (avg)%
17.68
14.91
12.67
10.68
9.36
7.40
9.02
7.58
8.54
6.20
7.86
7.58
9.19
90
16.27
Payout ratio%
3.50
5.72
6.62
7.50
10.21
12.56
9.79
7.75
7.59
6.81
3.78
7.75
7.54
25
3.829
Shares (diluted)M
3.372
2.979
2.605
2.383
2.293
2.195
2.005
2.068
1.775
1.689
3.874
(5.93%)
(6.12%)
85
17.21
Buyback yield%
20.40
18.27
17.41
17.91
18.53
16.54
18.37
19.58
17.14
14.45
27.90
17.14
18.09
85
0.389
D/E ratiox
0.693
0.745
0.685
0.629
0.619
0.685
0.628
0.676
0.709
0.663
1.145
0.676
0.680
85
0.259
Enterprise value€M
0.346
0.354
0.376
0.420
0.473
0.462
0.502
0.551
0.530
0.486
0.206
0.53%
4.09%
11
0.072
LT debt€M
0.020
0.018
0.019
0.020
0.018
0.017
0.015
0.014
0.012
0.012
0.101
(7.87%)
(5.38%)
75
Revenue
€0.331M
2.92%
1.00×
Cost of revenue
€0.165M
2.82%
0.99×
Operating expenses
€0.050M
2.92%
1.00×