0.014
Revenue€M
0.178
0.191
0.206
0.214
0.231
0.248
0.257
0.275
0.293
0.315
0.014
6.41%
6.44%
20
19.73
Revenue growth%
1.56
3.22
4.14
1.46
2.45
1.59
3.14
5.74
2.90
0.40
20.74
2.90
2.67
49
2.05
Gross margin%
24.69
21.79
19.31
16.98
19.38
17.30
17.55
19.46
19.74
22.27
11.95
19.46
19.42
20
12.26
Operating margin%
1.94
0.40
1.75
3.61
6.14
7.99
7.49
7.26
5.29
5.44
24.36
7.26
5.36
6
8.90
Net margin%
10.05
10.27
9.86
10.83
9.74
10.85
8.23
6.51
8.17
5.68
15.02
8.17
9.80
66
10.43
P/E ratio (avg)x
51.16
54.36
55.58
60.69
63.24
67.98
64.11
71.89
77.52
77.75
18.12
71.89
63.68
71
12.38
EV/EBITx
21.27
25.32
26.24
30.17
36.34
37.27
44.39
45.30
54.74
64.43
32.54
45.30
36.80
41
21.37
FCF yield (avg)%
24.60
27.46
25.25
24.06
22.98
24.68
26.18
25.75
28.11
28.43
27.40
26.18
25.50
90
28.17
FCF margin%
9.62
7.47
8.96
7.09
4.50
6.87
3.94
1.22
4.03
5.69
18.65
4.03
6.28
83
0.101
FCF / Net incomex
1.386
1.634
1.608
1.816
2.184
2.637
2.755
3.339
3.747
3.778
1.610
3.339
2.411
5
24.66
ROIC%
27.00
25.26
23.40
23.21
21.58
23.12
25.24
26.15
25.47
26.39
13.89
25.47
25.25
68
18.61
Return on equity%
19.27
16.40
17.40
14.95
15.00
13.14
10.25
8.14
10.04
12.78
28.97
10.25
14.05
54
27.41
Return on assets%
1.69
1.49
0.40
0.40
0.40
1.46
0.77
0.40
0.40
0.67
25.82
0.67
0.53
9
0.02
EPS€
0.07
0.08
0.10
0.11
0.12
0.13
0.13
0.15
0.16
0.19
0.02
8.98%
10.98%
—
9.39
EPS growth%
19.53
19.83
17.61
14.94
16.92
19.67
19.53
21.66
23.59
21.47
28.46
21.47
19.60
10
0.04
Bookvalue per sh€
0.06
0.07
0.07
0.07
0.08
0.09
0.09
0.09
0.10
0.10
0.05
4.48%
5.08%
—
0.05
FCF per share€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.07%)
(0.95%)
—
0.07
Dividend per sh€
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.10
0.11
0.06
12.10%
9.65%
—
17.47
Div yield (avg)%
20.17
19.93
19.49
22.21
21.72
20.67
18.18
19.21
19.61
17.09
15.59
19.21
19.77
62
10.93
Payout ratio%
11.29
9.58
11.69
13.98
16.45
15.53
17.36
16.86
17.22
20.20
27.46
17.22
15.99
8
2.031
Shares (diluted)M
1.950
1.975
1.834
1.965
1.702
1.547
1.378
1.315
1.366
1.244
2.020
(6.07%)
(3.59%)
44
6.41
Buyback yield%
29.71
26.96
26.40
26.23
27.16
28.46
29.83
31.39
31.73
31.26
20.86
31.26
29.09
88
0.429
D/E ratiox
0.875
1.013
1.075
1.078
1.224
1.211
1.453
1.623
1.616
1.640
0.328
1.616
1.217
49
0.059
Enterprise value€M
0.326
0.373
0.420
0.407
0.453
0.495
0.467
0.512
0.481
0.535
0.207
3.38%
6.41%
27
0.263
LT debt€M
0.120
0.128
0.143
0.165
0.169
0.167
0.189
0.204
0.239
0.259
0.229
8.91%
8.84%
74
Revenue
€0.315M
6.44%
1.00×
Cost of revenue
€0.220M
6.44%
1.00×
Operating expenses
€0.063M
5.75%
0.94×
Goodwill & intangibles
18.37%
Spread over hurdle
(3.30%)