0.028
Revenue€M
0.213
0.221
0.225
0.231
0.240
0.244
0.252
0.266
0.270
0.280
0.030
3.17%
2.91%
15
25.33
Revenue growth%
7.02
6.05
3.71
6.71
8.19
10.26
11.34
9.60
7.68
8.24
16.78
9.60
7.94
57
11.19
Gross margin%
27.67
25.22
22.75
22.36
23.10
20.11
21.23
22.16
24.75
23.83
6.04
22.16
22.93
63
2.45
Operating margin%
23.74
23.69
22.59
23.15
23.10
21.43
19.73
18.88
16.84
15.05
5.85
18.88
22.01
90
3.97
Net margin%
11.20
12.67
11.20
10.43
7.56
9.64
9.54
9.03
11.91
12.44
22.32
9.64
10.81
85
9.348
P/E ratio (avg)x
31.74
37.25
40.08
41.91
40.95
41.64
44.30
51.65
52.53
52.64
22.63
51.65
41.78
92
19.58
EV/EBITx
41.61
41.35
39.74
38.83
42.77
46.64
51.86
58.00
68.65
79.56
25.65
58.00
44.71
60
4.20
FCF yield (avg)%
24.48
23.60
25.56
25.92
23.31
24.99
22.57
23.23
25.39
26.89
14.78
24.99
24.73
11
6.89
FCF margin%
8.83
9.31
11.46
13.67
13.77
10.78
9.73
7.70
6.48
8.16
10.41
8.16
9.52
17
1.597
FCF / Net incomex
0.530
0.556
0.666
0.696
0.701
0.747
0.806
0.868
0.977
1.026
1.485
0.868
0.724
80
6.24
ROIC%
13.21
11.35
12.09
14.19
11.29
13.69
12.47
14.15
13.60
12.91
28.73
13.60
13.06
78
11.61
Return on equity%
13.37
10.95
11.09
11.87
11.07
12.06
9.74
12.57
11.23
11.45
11.80
11.45
11.34
49
21.46
Return on assets%
22.89
25.30
22.90
25.07
24.82
23.32
20.63
23.13
21.41
19.26
21.00
21.41
23.01
72
0.01
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
2.56%
3.51%
—
9.91
EPS growth%
27.68
27.32
29.43
29.64
27.60
27.12
27.70
27.17
24.34
22.22
10.93
27.12
27.46
85
0.02
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
—
0.01
(3.51%)
(1.56%)
—
0.02
FCF per share€
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
—
2.25%
—
0.02
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.20%
6.53%
—
14.19
Div yield (avg)%
16.72
13.93
12.62
13.95
16.41
17.39
18.92
21.89
19.29
16.42
15.20
18.92
16.57
30
10.75
Payout ratio%
0.40
0.40
0.40
0.40
1.67
1.70
0.40
0.40
2.39
4.40
11.94
1.70
0.40
45
2.795
Shares (diluted)M
2.081
2.160
2.332
2.288
2.334
2.090
1.815
1.644
1.783
1.618
2.867
(7.06%)
(3.26%)
27
16.74
Buyback yield%
17.20
14.94
16.63
16.47
13.47
10.88
9.11
11.92
9.09
11.14
24.85
10.88
12.69
37
0.289
D/E ratiox
1.154
1.189
1.310
1.560
1.697
1.734
2.068
2.188
2.140
2.458
0.847
2.140
1.716
8
0.206
Enterprise value€M
0.063
0.059
0.063
0.068
0.069
0.069
0.072
0.072
0.075
0.077
0.230
2.27%
1.93%
50
0.107
LT debt€M
0.367
0.398
0.395
0.477
0.544
0.528
0.619
0.617
0.674
0.787
0.077
7.66%
9.97%
20
Revenue
€0.280M
2.91%
1.00×
Cost of revenue
€0.172M
2.53%
0.96×
Operating expenses
€0.061M
3.29%
1.04×
Spread over hurdle
(2.28%)