0.329
Revenue€M
0.585
0.598
0.593
0.605
0.602
0.619
0.616
0.614
0.623
0.644
0.345
1.38%
1.29%
23
18.14
Revenue growth%
3.66
3.23
4.89
7.42
8.80
8.99
11.76
10.85
8.30
5.68
13.68
8.99
7.86
41
16.08
Gross margin%
28.13
25.52
24.19
21.92
22.20
22.75
25.40
24.39
22.08
23.38
27.64
23.38
23.78
77
7.88
Operating margin%
8.51
6.65
4.83
2.65
2.38
2.21
2.47
2.80
0.40
0.40
7.09
2.21
2.56
94
26.10
Net margin%
19.46
18.13
17.11
19.84
20.45
22.82
24.44
25.07
26.28
24.90
21.73
24.90
21.63
77
19.90
P/E ratio (avg)x
8.440
8.506
7.937
6.990
7.108
6.542
6.183
6.234
5.461
4.969
7.194
6.183
6.766
27
28.74
EV/EBITx
52.70
58.51
63.99
62.90
65.35
66.64
62.11
58.64
55.88
57.65
8.499
58.64
60.37
65
18.11
FCF yield (avg)%
26.17
28.05
25.73
25.10
23.42
20.53
22.19
19.76
18.18
16.94
3.19
19.76
22.81
59
26.87
FCF margin%
24.93
23.20
23.54
24.24
26.81
25.33
23.91
26.04
25.04
24.17
28.97
25.04
24.59
64
1.075
FCF / Net incomex
0.234
0.267
0.259
0.280
0.288
0.333
0.371
0.393
0.443
0.492
0.910
0.393
0.311
45
2.33
ROIC%
17.94
16.98
17.18
16.01
15.27
13.01
13.58
11.62
8.72
6.01
25.95
11.62
14.43
7
14.32
Return on equity%
31.40
32.31
29.97
30.13
30.75
31.80
34.29
31.51
34.15
32.43
4.68
32.43
31.65
24
19.79
Return on assets%
14.41
13.45
13.88
14.66
16.50
17.38
17.61
15.35
15.99
15.82
6.07
15.99
15.59
87
0.02
EPS€
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(8.69%)
(7.56%)
—
29.17
EPS growth%
17.41
18.60
17.93
20.71
19.93
21.26
19.17
19.63
22.62
21.04
16.58
21.04
19.78
18
0.01
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.04
0.02
0.96%
1.62%
—
0.02
FCF per share€
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.03
6.01%
6.77%
—
0.01
Dividend per sh€
0.06
0.06
0.06
0.07
0.08
0.08
0.09
0.11
0.12
0.12
0.02
10.00%
10.06%
—
15.91
Div yield (avg)%
18.57
21.49
23.29
22.34
24.45
24.86
27.72
30.59
28.64
30.71
21.14
28.64
24.65
56
5.68
Payout ratio%
13.23
14.67
17.35
18.94
20.08
22.62
24.61
25.05
27.27
29.92
9.84
25.05
21.35
53
4.484
Shares (diluted)M
4.334
4.708
4.260
4.389
4.736
4.359
4.648
4.749
4.900
4.905
4.398
0.70%
0.60%
44
6.34
Buyback yield%
4.55
5.53
6.90
6.12
8.38
7.90
6.36
7.20
5.36
2.54
8.28
6.36
6.24
61
0.653
D/E ratiox
1.475
1.312
1.258
1.358
1.201
1.036
1.029
1.026
0.929
0.992
1.155
1.026
1.119
60
0.684
Enterprise value€M
0.379
0.403
0.457
0.466
0.520
0.550
0.627
0.696
0.684
0.655
0.625
4.75%
5.67%
75
0.777
LT debt€M
0.757
0.825
0.916
0.995
1.043
0.987
1.141
1.112
1.251
1.406
0.564
6.17%
7.89%
33
Revenue
€0.644M
1.29%
1.00×
Cost of revenue
€0.400M
1.54%
1.02×
Operating expenses
€0.067M
1.34%
1.00×
Property and equipment
15.25%
Spread over hurdle
(1.64%)