0.593
Revenue€M
0.367
0.381
0.405
0.425
0.455
0.474
0.499
0.533
0.573
0.608
0.652
5.97%
6.01%
84
26.18
Revenue growth%
17.66
20.62
19.93
18.39
15.47
15.03
16.52
17.20
15.84
15.67
23.43
15.84
16.86
29
20.38
Gross margin%
30.21
29.59
28.61
30.65
28.78
27.87
30.22
30.46
32.10
33.49
8.14
30.46
30.22
77
15.59
Operating margin%
11.98
13.27
15.93
12.97
14.82
15.86
13.61
13.39
11.09
9.39
5.33
13.39
13.33
70
9.03
Net margin%
8.68
6.28
7.24
9.10
7.95
9.47
8.98
11.71
10.37
10.35
19.63
10.35
9.04
93
33.78
P/E ratio (avg)x
22.35
21.71
19.64
17.87
16.44
15.91
15.25
16.14
14.78
15.32
17.43
15.32
16.29
59
26.42
EV/EBITx
25.79
25.78
25.60
25.93
23.28
20.65
21.20
18.51
17.98
19.60
17.56
19.60
22.24
23
15.62
FCF yield (avg)%
15.06
17.35
20.17
17.65
19.88
18.79
18.73
19.50
18.53
18.54
20.68
18.73
18.63
31
23.50
FCF margin%
23.66
22.68
24.85
27.66
25.54
28.17
25.57
22.70
25.54
24.30
24.81
25.54
25.19
76
1.541
FCF / Net incomex
1.346
1.376
1.495
1.562
1.756
1.922
2.038
2.356
2.554
2.584
1.793
2.356
1.839
84
27.38
ROIC%
7.44
9.08
8.43
9.83
7.65
5.24
2.48
4.15
4.24
3.93
7.25
4.15
6.34
58
4.33
Return on equity%
9.00
9.49
8.76
9.05
6.29
3.73
0.77
2.11
0.40
0.40
13.72
0.77
5.01
48
7.73
Return on assets%
3.83
3.31
3.35
3.35
1.33
0.40
0.40
0.55
0.40
2.34
19.51
0.40
1.83
12
0.08
EPS€
0.10
0.11
0.11
0.11
0.11
0.11
0.11
0.12
0.13
0.15
0.09
6.48%
4.71%
—
28.48
EPS growth%
11.40
14.28
16.69
16.76
14.15
16.08
15.11
12.59
10.41
10.69
29.88
12.59
14.21
31
0.02
Bookvalue per sh€
0.10
0.11
0.11
0.10
0.10
0.12
0.11
0.12
0.13
0.14
0.03
5.64%
3.62%
—
0.06
FCF per share€
0.06
0.06
0.06
0.05
0.06
0.07
0.08
0.08
0.08
0.08
0.08
6.63%
3.20%
—
0.02
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.31%
0.09%
—
19.94
Div yield (avg)%
29.48
30.05
27.25
28.94
31.29
30.80
30.98
32.09
32.51
35.23
7.44
32.09
30.89
34
5.42
Payout ratio%
20.88
22.79
21.28
21.63
21.08
23.36
23.71
22.26
23.50
23.30
17.18
23.36
22.53
10
10.34
Shares (diluted)M
13.64
16.15
18.47
20.07
23.70
22.94
25.60
28.10
32.88
33.84
10.67
7.38%
10.68%
24
14.26
Buyback yield%
23.75
26.19
26.45
24.52
23.81
26.56
26.29
28.95
26.96
28.69
21.75
26.96
26.37
27
1.321
D/E ratiox
1.744
1.692
1.929
1.778
1.877
2.019
2.180
2.479
2.774
3.074
0.630
2.479
1.974
83
0.286
Enterprise value€M
0.241
0.259
0.257
0.276
0.270
0.248
0.247
0.257
0.251
0.257
0.602
(1.02%)
(0.56%)
76
0.553
LT debt€M
0.449
0.430
0.413
0.439
0.468
0.466
0.538
0.543
0.545
0.522
0.303
2.22%
2.07%
49
Revenue
€0.608M
6.01%
1.00×
Cost of revenue
€0.326M
5.70%
0.97×
Operating expenses
€0.092M
6.63%
1.06×
Property and equipment
14.91%
Spread over hurdle
16.43%