0.032
Revenue€M
0.199
0.205
0.211
0.219
0.230
0.237
0.247
0.261
0.274
0.285
0.034
4.40%
3.92%
40
3.56
Revenue growth%
7.73
9.28
9.40
6.80
3.97
6.03
8.23
7.56
9.19
6.73
5.31
7.56
7.65
52
13.84
Gross margin%
22.82
21.95
23.94
22.61
24.53
27.51
25.24
27.31
27.37
26.35
20.15
27.31
24.89
42
7.57
Operating margin%
14.28
15.85
16.37
18.48
16.78
18.40
21.10
21.34
18.92
17.62
11.77
18.92
18.01
76
28.20
Net margin%
15.79
15.46
15.10
14.86
11.99
12.79
11.29
13.12
15.91
13.57
13.69
13.12
14.21
72
23.08
P/E ratio (avg)x
17.91
19.26
20.63
19.53
19.08
16.79
16.70
16.63
17.72
17.04
8.784
16.79
17.81
37
34.93
EV/EBITx
13.49
11.86
12.46
12.15
13.18
13.23
13.72
12.99
13.61
12.19
6.281
13.23
13.09
34
23.93
FCF yield (avg)%
0.40
0.40
0.40
1.86
2.90
5.18
7.31
4.51
7.04
9.74
26.82
7.04
3.71
84
15.23
FCF margin%
12.92
13.03
13.70
12.73
10.68
8.58
9.68
9.83
11.80
10.36
14.98
9.83
11.24
40
1.729
FCF / Net incomex
0.133
0.149
0.144
0.151
0.169
0.157
0.177
0.164
0.155
0.152
0.631
0.157
0.154
8
16.14
ROIC%
22.19
24.42
25.49
27.91
28.45
26.86
29.72
27.72
28.14
28.84
5.28
28.14
27.81
34
20.80
Return on equity%
36.72
37.97
37.38
38.11
40.06
37.42
37.04
34.86
36.41
36.55
22.74
36.55
37.21
90
20.11
Return on assets%
19.24
21.49
19.56
19.57
18.16
18.49
16.93
19.22
19.10
20.25
17.98
19.10
19.23
22
0.03
EPS€
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.10
0.11
0.11
0.03
7.59%
6.51%
—
4.57
EPS growth%
6.14
4.36
3.00
0.74
3.24
2.98
4.03
6.66
7.71
8.71
16.59
6.66
4.19
54
0.06
Bookvalue per sh€
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.09
0.03
4.35%
4.95%
—
0.03
FCF per share€
0.05
0.06
0.07
0.07
0.07
0.08
0.08
0.10
0.10
0.10
0.06
6.23%
5.99%
—
0.03
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
3.29%
1.39%
—
17.72
Div yield (avg)%
29.36
30.45
29.44
26.59
28.65
28.98
29.75
31.99
29.67
28.39
13.34
29.67
29.40
66
14.73
Payout ratio%
22.48
23.25
23.17
23.13
24.04
23.23
25.13
26.07
25.61
27.34
12.05
25.61
23.65
37
3.765
Shares (diluted)M
3.391
3.150
3.441
3.443
3.025
3.257
2.823
2.666
2.870
2.882
3.767
(0.97%)
(2.02%)
30
6.67
Buyback yield%
29.50
29.42
30.16
28.73
29.67
29.34
26.92
24.66
24.33
21.86
12.92
24.66
29.03
78
0.589
D/E ratiox
1.291
1.414
1.353
1.309
1.504
1.597
1.722
1.613
1.749
1.885
0.109
1.722
1.551
40
0.176
Enterprise value€M
0.151
0.168
0.176
0.185
0.173
0.182
0.169
0.177
0.164
0.163
0.117
(1.19%)
1.28%
75
0.126
LT debt€M
0.178
0.174
0.159
0.147
0.138
0.135
0.146
0.140
0.138
0.128
0.305
(1.52%)
(2.93%)
53
Revenue
€0.285M
3.92%
1.00×
Cost of revenue
€0.173M
4.09%
1.02×
Operating expenses
€0.060M
3.58%
0.97×
Property and equipment
18.82%
Goodwill & intangibles
17.15%
Spread over hurdle
(2.26%)