0.017
Revenue€M
0.212
0.214
0.211
0.209
0.206
0.203
0.208
0.208
0.209
0.208
0.019
0.18%
(0.31%)
70
12.30
Revenue growth%
19.02
16.56
19.45
20.98
21.68
19.92
21.41
18.68
20.31
18.26
19.45
19.92
19.68
16
8.33
Gross margin%
14.94
14.10
11.81
11.97
9.12
6.55
7.88
7.63
7.52
8.08
22.09
7.63
8.60
67
9.95
Operating margin%
25.08
23.29
24.48
22.87
23.55
25.55
22.62
25.09
24.55
22.87
13.65
24.55
24.02
47
3.64
Net margin%
26.00
26.88
29.09
31.53
28.63
26.01
24.17
21.28
18.61
20.89
18.49
21.28
26.01
58
36.25
P/E ratio (avg)x
37.68
41.69
38.51
35.01
32.34
33.75
33.39
33.58
36.28
38.20
22.32
33.75
35.65
50
11.64
EV/EBITx
25.99
24.59
23.93
22.81
24.10
26.51
24.55
22.47
21.60
23.42
35.08
23.42
24.02
24
22.55
FCF yield (avg)%
9.34
11.23
11.21
9.71
7.52
4.81
5.37
3.66
3.32
2.02
6.32
3.66
6.45
86
2.49
FCF margin%
18.90
17.45
15.69
14.28
12.33
9.93
9.38
12.25
12.79
15.05
14.27
12.25
13.53
27
1.287
FCF / Net incomex
2.588
2.917
3.171
3.706
3.638
4.256
4.316
4.217
4.468
4.500
1.421
4.316
3.962
93
28.71
ROIC%
4.14
5.89
7.02
9.67
7.46
5.30
3.25
1.42
2.59
0.40
10.65
2.59
4.72
41
27.83
Return on equity%
11.78
9.94
12.75
12.43
11.85
9.97
12.48
9.97
10.09
12.84
20.94
10.09
11.82
76
12.16
Return on assets%
14.36
16.45
17.65
16.28
15.82
17.75
20.75
18.09
16.16
15.90
25.90
17.75
16.36
25
0.04
EPS€
0.07
0.08
0.08
0.07
0.06
0.06
0.07
0.07
0.07
0.07
0.04
2.31%
(0.92%)
—
10.50
EPS growth%
16.61
18.80
16.66
18.20
18.40
21.34
21.86
18.91
16.60
19.08
16.13
19.08
18.60
32
0.08
Bookvalue per sh€
0.06
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
(2.00%)
0.04%
—
0.08
FCF per share€
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.07
0.07
0.07
1.40%
2.32%
—
0.05
Dividend per sh€
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.09
0.05
7.79%
10.76%
—
4.69
Div yield (avg)%
28.86
31.17
31.95
29.41
31.84
31.38
33.86
31.83
32.73
33.11
22.32
32.73
31.84
50
22.04
Payout ratio%
21.85
23.55
22.78
25.34
25.44
25.23
27.17
29.17
30.21
32.50
22.50
29.17
25.39
55
1.704
Shares (diluted)M
2.174
2.265
2.510
2.396
2.545
2.504
2.644
2.581
2.667
3.091
1.708
3.97%
2.88%
91
9.47
Buyback yield%
16.47
15.86
14.32
16.11
15.54
18.49
20.43
21.38
22.64
22.04
20.92
21.38
17.48
33
1.177
D/E ratiox
1.514
1.723
1.973
2.194
2.250
2.470
2.663
2.749
2.611
2.881
1.594
2.663
2.360
30
0.212
Enterprise value€M
0.190
0.175
0.161
0.176
0.180
0.196
0.203
0.227
0.214
0.220
0.041
4.07%
2.34%
94
0.054
LT debt€M
0.101
0.092
0.097
0.097
0.092
0.082
0.088
0.091
0.098
0.092
0.066
(0.02%)
(1.85%)
46
Revenue
€0.208M
(0.31%)
1.00×
Cost of revenue
€0.139M
(0.35%)
1.00×
Operating expenses
€0.038M
0.04%
1.04×
Cash and investments
15.46%
Spread over hurdle
(0.04%)