0.133
Revenue€M
0.946
0.950
0.949
0.957
0.960
0.977
0.995
1.005
0.984
0.986
0.145
0.55%
0.38%
35
7.00
Revenue growth%
0.40
2.24
0.40
2.45
0.40
0.40
0.40
1.60
3.16
1.26
29.91
1.26
0.83
12
29.15
Gross margin%
12.59
12.29
9.76
7.54
7.12
7.73
9.53
8.79
7.09
6.45
12.20
7.73
8.26
46
5.42
Operating margin%
21.43
23.83
26.14
27.68
24.97
22.96
23.96
26.02
26.96
29.27
8.37
26.02
25.50
12
15.81
Net margin%
2.12
2.70
4.84
7.69
6.06
8.10
5.50
7.73
9.73
12.71
23.42
8.10
6.88
56
37.74
P/E ratio (avg)x
40.74
36.80
40.83
40.24
44.17
40.54
37.30
33.38
30.70
28.06
15.36
33.38
38.77
61
30.31
EV/EBITx
22.97
22.07
23.64
24.33
23.38
20.02
17.76
16.35
14.77
15.65
6.899
16.35
21.05
38
17.11
FCF yield (avg)%
30.02
27.92
28.45
25.64
26.45
27.49
28.61
29.15
31.45
31.92
4.92
29.15
28.53
93
16.26
FCF margin%
8.20
6.17
5.12
6.05
8.26
7.39
5.80
8.23
5.64
7.86
18.54
7.39
6.78
28
0.642
FCF / Net incomex
0.697
0.647
0.718
0.793
0.826
0.909
0.807
0.748
0.792
0.712
1.312
0.792
0.770
37
9.19
ROIC%
29.70
29.39
28.81
25.87
25.10
23.41
25.61
23.02
20.61
17.76
22.12
23.02
25.36
76
24.06
Return on equity%
27.43
26.97
27.08
25.28
23.09
20.80
22.82
20.44
18.68
20.06
8.51
20.44
22.95
17
29.36
Return on assets%
11.46
10.73
12.89
11.59
14.44
15.07
13.97
16.32
15.71
15.26
20.04
15.26
14.21
32
0.01
EPS€
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
1.29%
(1.09%)
—
3.37
EPS growth%
26.36
28.36
26.08
24.50
21.63
23.17
21.91
23.12
22.21
19.65
6.94
22.21
23.15
61
0.01
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.04
0.89%
4.07%
—
0.03
FCF per share€
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(3.22%)
(4.32%)
—
0.03
Dividend per sh€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
0.60%
1.41%
—
3.77
Div yield (avg)%
5.69
7.55
5.49
7.18
8.21
5.54
3.53
4.70
5.13
3.16
13.67
4.70
5.52
40
20.34
Payout ratio%
7.39
10.36
9.87
7.53
5.95
7.03
4.34
3.19
0.41
0.40
19.72
3.19
6.49
61
20.39
Shares (diluted)M
31.83
30.30
36.01
40.60
48.01
54.03
52.22
51.29
58.84
66.25
19.38
6.65%
7.98%
53
19.21
Buyback yield%
2.46
2.36
0.40
0.40
0.40
0.40
2.61
3.98
5.38
7.21
7.26
3.98
2.41
48
1.214
D/E ratiox
2.075
2.460
2.803
3.026
3.309
3.710
3.645
4.356
5.244
5.803
0.133
4.356
3.477
33
0.170
Enterprise value€M
0.988
1.008
1.084
1.201
1.168
1.066
1.176
1.235
1.372
1.526
0.143
5.49%
5.43%
91
0.688
LT debt€M
0.435
0.410
0.387
0.395
0.341
0.324
0.298
0.326
0.324
0.281
0.237
(3.80%)
(5.32%)
31
Revenue
€0.986M
0.38%
1.00×
Cost of revenue
€0.548M
0.69%
1.03×
Operating expenses
€0.107M
0.39%
1.00×
Property and equipment
15.26%
Spread over hurdle
27.22%