0.453
Revenue€M
1.014
1.049
1.076
1.083
1.123
1.130
1.160
1.174
1.172
0.466
0.485
1.60%
1.41%
10
20.32
Revenue growth%
20.16
22.18
21.10
18.26
18.90
18.43
21.42
19.12
18.64
21.08
17.33
18.90
19.01
14
30.00
Gross margin%
10.16
9.21
6.47
4.53
4.74
6.92
8.03
5.88
5.53
26.59
11.03
5.88
6.70
11
13.82
Operating margin%
22.21
23.55
25.70
24.02
21.69
21.56
19.85
22.81
20.89
25.51
26.57
21.56
22.51
41
4.86
Net margin%
3.45
2.30
0.40
0.40
0.40
2.75
1.49
0.40
2.75
23.00
14.00
1.49
1.90
38
26.34
P/E ratio (avg)x
13.49
12.73
11.52
9.834
8.349
7.435
6.567
5.958
5.161
7.538
16.59
6.567
9.092
11
27.49
EV/EBITx
35.70
36.80
43.75
44.06
53.17
64.00
68.46
79.33
81.20
13.81
34.90
68.46
48.62
45
16.82
FCF yield (avg)%
14.15
13.84
11.91
9.42
7.45
5.41
3.38
4.28
7.12
4.83
25.16
5.41
8.44
57
6.52
FCF margin%
4.50
5.80
7.48
8.79
8.65
11.21
8.46
11.17
12.03
15.70
11.94
11.17
8.55
61
1.098
FCF / Net incomex
2.081
2.171
2.302
2.185
2.185
2.047
1.861
1.679
1.851
1.562
0.899
1.861
2.115
75
20.81
ROIC%
2.74
3.54
3.05
3.89
1.80
1.22
0.40
0.40
0.40
6.39
4.14
0.40
2.27
68
3.21
Return on equity%
8.42
5.96
6.16
4.82
2.48
1.34
4.09
6.51
8.61
8.54
27.08
4.09
6.06
52
28.44
Return on assets%
25.45
23.92
24.76
23.42
26.32
23.72
24.69
26.35
28.47
27.00
2.14
26.32
25.10
37
0.50
EPS€
0.19
0.20
0.19
0.20
0.17
0.16
0.14
0.12
0.13
0.52
0.60
(8.27%)
(2.61%)
—
9.85
EPS growth%
16.10
16.21
15.91
17.90
18.81
18.31
17.13
16.37
13.96
6.05
29.93
17.13
16.75
55
0.24
Bookvalue per sh€
0.44
0.48
0.52
0.56
0.61
0.58
0.55
0.55
0.61
0.46
0.53
1.67%
3.67%
—
0.08
FCF per share€
0.25
0.27
0.27
0.25
0.29
0.32
0.37
0.37
0.35
0.37
0.23
6.62%
4.57%
—
0.40
Dividend per sh€
0.14
0.12
0.13
0.11
0.09
0.10
0.10
0.09
0.10
0.53
0.10
(1.74%)
(3.94%)
—
9.74
Div yield (avg)%
36.92
38.77
41.68
41.06
43.05
41.48
41.39
38.39
36.26
26.25
5.63
41.39
39.91
51
14.68
Payout ratio%
24.73
27.41
30.23
31.51
32.05
34.80
33.01
31.47
29.46
2.42
12.54
32.05
30.85
11
0.832
Shares (diluted)M
1.094
1.082
1.210
1.316
1.355
1.249
1.425
1.635
1.725
0.820
0.849
5.56%
5.85%
39
29.43
Buyback yield%
29.82
29.57
31.45
28.97
29.74
30.43
31.50
33.34
32.12
17.34
19.75
31.50
30.13
7
0.219
D/E ratiox
0.903
1.044
1.200
1.356
1.276
1.233
1.416
1.440
1.663
0.226
1.709
1.416
1.254
78
0.262
Enterprise value€M
0.145
0.123
0.129
0.128
0.112
0.121
0.122
0.130
0.119
0.150
0.529
(1.42%)
(2.91%)
27
0.196
LT debt€M
0.223
0.205
0.198
0.177
0.171
0.187
0.206
0.216
0.219
0.732
0.130
4.29%
0.36%
8
Revenue
€1.172M
1.41%
1.00×
Cost of revenue
€0.780M
1.48%
1.01×
Operating expenses
€0.282M
1.06%
0.97×
Goodwill & intangibles
17.50%