0.883
Revenue€M
0.929
1.016
1.100
1.160
1.263
1.351
1.461
1.572
1.717
1.813
0.972
7.50%
7.48%
94
6.41
Revenue growth%
22.38
20.67
19.36
17.00
16.81
14.36
12.47
9.98
8.71
7.23
27.28
9.98
15.58
49
22.09
Gross margin%
8.31
8.47
5.82
4.81
3.41
2.06
3.52
1.19
2.89
5.86
29.45
2.89
4.16
94
6.53
Operating margin%
27.09
27.77
30.55
31.68
28.99
31.42
32.09
34.36
33.40
30.99
4.29
32.09
31.21
49
18.68
Net margin%
7.36
10.14
13.07
14.25
15.25
17.62
14.98
17.36
18.45
18.47
15.18
17.62
15.12
28
12.00
P/E ratio (avg)x
26.35
30.74
34.70
34.21
40.48
44.95
49.44
52.26
59.15
65.14
23.32
52.26
42.71
41
13.88
EV/EBITx
12.17
12.88
14.27
15.53
17.47
16.85
18.53
18.48
17.43
18.17
11.90
18.17
17.14
82
28.56
FCF yield (avg)%
14.04
15.67
18.44
17.61
20.07
20.99
18.51
20.85
20.22
20.30
29.03
20.30
19.29
38
13.84
FCF margin%
3.55
2.50
1.13
3.75
3.67
5.41
4.51
5.41
7.95
5.34
26.05
5.41
4.13
44
1.369
FCF / Net incomex
1.751
1.795
1.787
1.844
2.037
2.345
2.756
2.916
2.831
2.830
1.606
2.830
2.191
70
6.94
ROIC%
15.62
14.35
13.62
14.86
16.67
15.98
14.14
12.26
11.35
11.31
25.23
12.26
14.24
55
25.25
Return on equity%
0.40
0.40
0.40
1.91
4.47
6.95
6.62
4.92
5.30
7.78
18.88
6.62
4.70
17
17.40
Return on assets%
27.65
28.86
26.27
29.17
30.36
32.77
34.03
31.37
33.92
31.53
9.40
32.77
30.87
78
0.11
EPS€
0.26
0.28
0.30
0.32
0.34
0.32
0.30
0.34
0.37
0.43
0.12
4.74%
5.40%
—
7.40
EPS growth%
17.02
14.21
14.46
16.12
19.01
21.57
24.13
24.68
24.97
27.20
3.70
24.68
20.29
68
0.09
Bookvalue per sh€
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.11
0.12
0.11
11.82%
10.66%
—
0.23
FCF per share€
0.09
0.09
0.11
0.11
0.11
0.11
0.12
0.12
0.12
0.12
0.24
1.66%
3.32%
—
0.07
Dividend per sh€
0.22
0.24
0.25
0.29
0.33
0.38
0.38
0.39
0.41
0.41
0.23
4.41%
7.38%
—
12.55
Div yield (avg)%
8.18
10.31
10.64
10.11
7.80
7.56
9.41
11.02
12.09
13.53
18.54
11.02
10.21
18
11.24
Payout ratio%
23.86
23.65
23.29
22.98
22.43
24.48
26.67
24.10
22.11
19.95
28.59
24.10
23.47
92
3.806
Shares (diluted)M
3.169
2.948
2.528
2.287
2.360
2.150
2.176
2.311
2.002
2.085
3.805
(2.45%)
(5.53%)
84
5.12
Buyback yield%
14.55
16.32
14.94
12.16
12.78
13.80
12.45
13.14
14.22
11.87
15.61
13.14
13.47
90
1.657
D/E ratiox
0.519
0.619
0.748
0.900
0.988
1.057
1.083
1.235
1.294
1.431
0.926
1.235
1.023
41
0.671
Enterprise value€M
1.094
1.042
0.934
0.824
0.845
0.930
0.995
0.927
0.867
0.922
0.259
1.78%
(2.15%)
23
0.086
LT debt€M
1.231
1.274
1.240
1.318
1.243
1.271
1.442
1.508
1.674
1.648
0.725
5.79%
2.36%
67
Revenue
€1.813M
7.48%
1.00×
Cost of revenue
€0.954M
7.30%
0.98×
Operating expenses
€0.374M
7.27%
0.98×
Cash and investments
16.93%
Spread over hurdle
32.11%