0.143
Revenue€M
1.626
1.708
1.743
1.832
1.884
1.912
1.933
1.976
2.028
2.061
0.153
1.81%
2.90%
53
24.86
Revenue growth%
6.67
4.80
6.89
4.83
5.48
4.92
1.93
1.79
4.07
4.37
12.39
4.07
4.81
94
12.70
Gross margin%
13.77
11.59
11.22
12.70
11.33
11.61
11.45
12.81
10.26
11.43
12.82
11.45
11.52
38
18.25
Operating margin%
14.96
15.72
13.41
12.89
10.09
9.08
7.28
9.55
6.78
8.30
23.32
8.30
9.82
58
9.93
Net margin%
5.53
3.36
2.56
3.92
3.84
4.46
1.54
3.20
2.52
4.85
4.57
3.20
3.60
32
24.73
P/E ratio (avg)x
21.51
21.93
23.52
26.43
30.40
32.50
32.42
32.07
32.93
35.79
35.66
32.50
31.24
30
11.53
EV/EBITx
17.59
19.65
20.21
18.55
19.60
21.43
24.34
22.78
23.16
26.12
23.20
23.16
20.82
46
28.34
FCF yield (avg)%
12.71
13.48
14.14
17.05
16.90
15.49
16.81
14.75
17.53
16.88
29.57
16.81
16.15
10
27.52
FCF margin%
2.70
1.48
0.80
1.54
4.39
3.55
2.11
3.44
5.39
3.28
25.75
3.44
2.99
67
1.746
FCF / Net incomex
0.367
0.357
0.332
0.335
0.325
0.344
0.357
0.412
0.414
0.438
1.575
0.412
0.357
93
29.55
ROIC%
17.85
19.23
17.65
19.02
16.31
14.56
16.52
15.19
12.40
14.22
22.45
14.56
16.41
89
8.44
Return on equity%
20.68
18.06
20.62
21.15
19.13
17.31
18.92
21.09
21.47
22.87
16.21
21.09
20.65
20
18.82
Return on assets%
11.85
13.96
16.20
18.75
16.11
18.87
19.67
17.93
17.33
18.97
15.44
18.87
17.63
8
0.06
EPS€
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.06
(0.28%)
3.57%
—
5.12
EPS growth%
16.44
18.61
15.79
16.05
15.42
14.38
15.34
17.87
15.15
14.24
6.71
15.15
15.60
27
0.04
Bookvalue per sh€
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.02
2.31%
(2.68%)
—
0.05
FCF per share€
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.02
8.53%
5.03%
—
0.05
Dividend per sh€
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.02
0.02
0.02
0.03
0.65%
(0.77%)
—
16.30
Div yield (avg)%
20.73
22.41
19.57
20.31
22.94
22.78
25.58
24.85
24.36
21.70
27.44
24.36
22.59
10
21.55
Payout ratio%
11.26
9.46
8.12
5.27
5.43
4.84
4.18
5.76
4.76
4.44
15.78
4.76
5.35
30
19.51
Shares (diluted)M
26.62
30.58
30.87
33.38
37.47
35.31
39.86
43.02
44.25
48.08
19.27
5.11%
6.08%
35
4.72
Buyback yield%
13.16
12.98
12.85
15.68
12.96
10.15
11.09
10.98
8.54
10.88
3.44
10.88
11.97
80
1.297
D/E ratiox
0.432
0.501
0.480
0.544
0.561
0.651
0.609
0.700
0.651
0.743
1.092
0.651
0.585
31
0.435
Enterprise value€M
2.844
3.198
3.122
3.394
3.271
3.575
4.136
4.699
4.594
4.887
0.796
8.36%
6.37%
11
0.261
LT debt€M
2.896
3.409
3.579
3.605
4.101
4.573
4.841
5.825
5.872
6.429
0.417
9.41%
9.38%
16
Revenue
€2.061M
2.90%
1.00×
Cost of revenue
€1.059M
2.52%
0.96×
Operating expenses
€0.348M
3.23%
1.03×
Spread over hurdle
60.71%