0.122
Revenue€M
0.073
0.078
0.082
0.088
0.092
0.099
0.106
0.114
0.118
0.127
0.133
6.64%
6.00%
90
9.14
Revenue growth%
27.70
25.67
25.48
24.39
25.01
26.89
25.95
27.23
29.73
29.24
22.84
27.23
26.42
35
29.25
Gross margin%
11.67
12.16
10.77
10.85
7.98
10.41
7.56
6.63
8.62
6.37
7.44
7.56
9.52
71
4.56
Operating margin%
6.76
9.45
10.89
12.44
10.90
10.66
13.24
12.59
13.94
15.74
23.54
13.24
11.67
56
6.28
Net margin%
14.52
17.24
19.46
20.83
19.11
18.53
20.65
21.45
20.64
20.73
8.37
20.65
20.05
46
16.11
P/E ratio (avg)x
13.56
13.98
14.62
15.76
15.21
15.08
16.38
15.92
16.53
15.50
33.12
15.92
15.36
26
35.61
EV/EBITx
6.943
7.448
6.795
6.774
7.035
7.250
7.375
8.119
8.607
8.455
26.18
8.119
7.313
84
22.42
FCF yield (avg)%
31.07
31.97
30.97
30.06
33.04
35.83
36.45
37.73
40.09
41.29
5.22
37.73
34.43
93
7.31
FCF margin%
8.20
9.24
10.43
10.35
12.89
14.75
16.93
16.57
16.29
18.80
14.00
16.57
13.82
20
1.645
FCF / Net incomex
0.828
0.850
0.738
0.628
0.594
0.526
0.537
0.477
0.486
0.416
1.432
0.486
0.566
37
3.75
ROIC%
26.46
24.12
21.26
21.64
24.49
26.42
26.21
26.76
24.13
21.14
18.58
26.21
24.31
31
22.94
Return on equity%
14.23
13.74
13.70
13.85
16.27
16.20
13.95
12.43
14.72
14.46
10.20
14.46
14.09
59
24.73
Return on assets%
3.90
1.07
0.40
2.79
3.81
4.06
4.02
4.98
6.10
7.03
24.54
4.98
3.96
80
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
(2.63%)
(3.48%)
—
13.17
EPS growth%
10.22
10.99
13.01
15.32
15.01
16.09
14.82
12.95
14.18
12.12
9.61
14.18
13.60
87
0.01
Bookvalue per sh€
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
13.64%
11.59%
—
—
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.03%
3.35%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
2.49%
2.61%
—
4.50
Div yield (avg)%
10.82
8.12
10.54
11.22
12.11
15.04
16.07
14.21
15.95
16.43
24.39
15.95
13.16
15
28.36
Payout ratio%
3.17
3.32
5.73
8.30
6.83
6.57
7.74
6.34
3.41
2.33
17.22
6.34
6.03
55
7.775
Shares (diluted)M
6.406
6.002
5.849
5.708
5.483
5.232
5.600
5.500
5.523
5.818
8.012
1.19%
(1.96%)
85
23.42
Buyback yield%
10.35
13.27
15.94
15.08
12.67
12.62
15.30
14.89
12.48
12.67
18.73
12.67
12.97
93
0.678
D/E ratiox
0.135
0.131
0.140
0.148
0.145
0.140
0.135
0.125
0.118
0.104
1.235
0.125
0.135
7
0.022
Enterprise value€M
0.110
0.107
0.102
0.102
0.110
0.121
0.114
0.108
0.105
0.119
0.097
1.59%
2.49%
71
0.034
LT debt€M
0.131
0.154
0.174
0.187
0.185
0.179
0.185
0.186
0.183
0.174
0.128
(1.13%)
2.65%
6
Revenue
€0.127M
6.00%
1.00×
Cost of revenue
€0.068M
5.87%
0.99×
Operating expenses
€0.018M
6.19%
1.02×
Spread over hurdle
18.78%