0.293
Revenue€M
0.372
0.394
0.420
0.456
0.485
0.518
0.543
0.596
0.636
0.694
0.299
7.42%
7.27%
89
19.45
Revenue growth%
11.22
10.50
13.29
12.75
10.45
10.04
12.71
10.38
10.91
13.73
22.77
10.91
11.06
72
18.59
Gross margin%
22.12
25.11
24.24
26.18
26.10
28.65
26.75
26.48
29.42
28.76
4.53
28.65
26.33
92
4.20
Operating margin%
6.69
4.95
2.01
2.92
0.87
0.40
0.40
0.40
2.93
0.89
21.84
0.40
1.45
35
4.20
Net margin%
12.67
12.48
15.11
15.45
18.05
16.15
14.15
12.63
13.33
15.27
6.59
14.15
14.63
10
8.922
P/E ratio (avg)x
44.97
44.84
48.99
48.63
47.00
52.07
53.63
62.01
62.08
61.28
29.24
61.28
50.53
42
13.12
EV/EBITx
27.74
29.66
30.08
33.69
35.83
37.39
38.05
37.17
34.73
39.18
16.83
37.39
35.28
28
22.27
FCF yield (avg)%
3.25
2.93
0.96
0.40
3.28
1.26
3.09
3.54
5.02
3.85
4.91
3.54
3.17
94
10.29
FCF margin%
14.01
12.17
13.61
10.72
11.55
12.90
14.01
14.18
13.80
12.82
29.24
13.80
13.25
74
1.529
FCF / Net incomex
0.992
1.123
1.181
1.115
1.158
1.236
1.316
1.289
1.210
1.374
0.220
1.289
1.196
82
25.41
ROIC%
27.21
26.72
26.45
24.96
25.79
27.43
24.65
26.05
28.29
30.96
10.27
27.43
26.59
66
22.24
Return on equity%
13.52
14.89
16.01
14.62
13.84
15.24
13.31
15.19
17.71
19.24
20.38
15.24
15.04
85
6.22
Return on assets%
6.60
4.53
4.13
6.76
5.42
6.74
4.95
2.91
2.37
5.04
15.90
4.95
5.00
86
0.07
EPS€
0.06
0.06
0.07
0.08
0.09
0.09
0.09
0.10
0.11
0.12
0.07
7.57%
7.47%
—
21.83
EPS growth%
9.19
8.04
8.97
6.04
8.00
7.89
6.77
7.17
8.33
6.30
7.68
7.17
7.94
30
0.09
Bookvalue per sh€
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.07
6.13%
5.02%
—
0.06
FCF per share€
0.13
0.13
0.12
0.12
0.14
0.15
0.17
0.17
0.16
0.18
0.09
5.30%
4.22%
—
0.06
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.07
1.05%
2.94%
—
25.47
Div yield (avg)%
8.88
9.68
7.87
10.53
11.60
12.55
9.65
7.66
6.49
5.27
13.08
7.66
9.27
28
18.44
Payout ratio%
6.32
6.77
6.13
5.50
6.64
9.58
11.19
10.95
8.90
9.02
23.74
9.58
7.84
27
4.725
Shares (diluted)M
5.189
5.540
5.181
5.503
5.861
6.651
6.054
5.998
6.449
7.072
4.719
3.83%
3.39%
82
23.48
Buyback yield%
15.10
17.80
19.97
18.59
19.31
16.83
15.63
17.72
14.90
14.63
25.02
15.63
17.27
35
1.331
D/E ratiox
0.369
0.358
0.320
0.326
0.310
0.337
0.371
0.359
0.373
0.354
1.292
0.359
0.356
88
0.173
Enterprise value€M
0.389
0.459
0.506
0.549
0.567
0.546
0.565
0.615
0.581
0.654
0.027
2.88%
6.47%
81
0.306
LT debt€M
0.415
0.454
0.484
0.460
0.481
0.532
0.559
0.534
0.577
0.640
0.082
5.86%
3.80%
80
Revenue
€0.694M
7.27%
1.00×
Cost of revenue
€0.472M
7.25%
1.00×
Operating expenses
€0.134M
7.44%
1.02×
Cash and investments
19.10%
Property and equipment
17.62%
Spread over hurdle
(4.00%)