0.409
Revenue€M
1.433
1.516
1.604
1.682
1.770
1.842
1.976
2.049
2.138
2.281
0.457
5.20%
5.11%
82
21.68
Revenue growth%
14.58
12.35
14.92
12.67
11.90
11.93
14.36
15.87
14.96
12.68
12.65
14.36
13.52
18
21.81
Gross margin%
20.46
22.62
21.38
23.49
25.07
23.26
21.96
19.18
21.87
22.35
18.91
21.96
22.15
10
27.83
Operating margin%
1.69
3.80
6.25
5.01
5.48
8.18
5.97
5.13
3.29
5.02
7.57
5.13
5.07
36
5.13
Net margin%
3.68
1.83
0.40
0.40
0.42
0.40
0.40
3.02
0.90
0.40
13.98
0.40
0.41
66
35.35
P/E ratio (avg)x
30.83
35.12
37.49
42.75
39.63
37.37
35.29
32.07
34.33
32.35
36.78
34.33
35.20
18
13.26
EV/EBITx
40.30
46.18
44.03
45.81
50.75
52.24
57.80
64.84
67.16
68.83
6.405
64.84
51.49
41
20.98
FCF yield (avg)%
15.67
15.02
16.22
17.93
16.50
16.37
17.96
18.99
17.26
18.74
9.95
17.96
16.88
77
16.41
FCF margin%
18.79
16.87
19.64
20.64
22.25
23.62
20.80
21.18
19.52
20.80
28.86
20.80
20.72
36
0.173
FCF / Net incomex
0.428
0.426
0.460
0.416
0.395
0.367
0.383
0.342
0.368
0.385
1.639
0.368
0.390
92
2.60
ROIC%
10.21
8.77
6.66
3.89
5.93
4.54
3.04
5.79
6.97
8.39
22.30
5.79
6.29
90
6.36
Return on equity%
9.95
9.40
8.35
7.33
6.83
8.39
5.41
7.17
9.64
9.68
20.76
8.39
8.37
73
5.98
Return on assets%
12.43
10.87
12.17
15.13
15.51
15.76
17.29
14.36
16.30
18.88
24.88
16.30
15.32
83
0.12
EPS€
0.12
0.10
0.09
0.09
0.08
0.07
0.06
0.07
0.06
0.05
0.12
(7.74%)
(7.81%)
—
29.55
EPS growth%
24.30
27.28
28.11
25.32
24.57
25.05
23.70
21.59
23.14
25.19
5.25
23.70
24.81
78
0.19
Bookvalue per sh€
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.10
(3.29%)
(3.16%)
—
0.21
FCF per share€
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.13
(2.47%)
(1.40%)
—
0.21
Dividend per sh€
0.13
0.14
0.13
0.14
0.15
0.14
0.14
0.14
0.15
0.15
0.08
(0.02%)
0.02%
—
18.62
Div yield (avg)%
7.11
6.53
5.39
7.94
5.68
7.12
6.59
9.13
9.95
12.55
22.27
9.13
7.11
26
27.41
Payout ratio%
33.46
35.62
36.72
37.55
37.20
37.43
39.69
37.38
34.43
32.17
12.08
37.38
36.96
9
11.50
Shares (diluted)M
10.94
11.19
11.66
12.96
14.05
13.08
12.63
11.82
11.43
10.49
11.22
(5.68%)
0.19%
64
11.68
Buyback yield%
7.15
9.93
9.18
11.16
13.18
11.15
9.22
11.16
9.06
6.87
11.71
9.22
9.57
71
1.343
D/E ratiox
2.342
2.218
2.590
2.722
2.891
3.388
3.298
3.290
3.665
3.523
1.007
3.388
3.090
43
0.501
Enterprise value€M
3.623
3.376
3.365
3.180
3.058
2.968
3.093
3.053
3.160
2.982
0.609
(0.50%)
(0.97%)
26
2.158
LT debt€M
0.155
0.173
0.163
0.169
0.178
0.174
0.178
0.181
0.165
0.182
0.415
0.49%
0.85%
79
Revenue
€2.281M
5.11%
1.00×
Cost of revenue
€1.435M
5.55%
1.04×
Operating expenses
€0.489M
4.43%
0.94×
Cash and investments
15.51%