1.227
Revenue€M
0.995
1.056
1.124
1.240
1.319
1.396
1.496
1.595
1.734
1.881
1.252
7.36%
7.17%
67
19.25
Revenue growth%
14.49
13.04
10.19
7.20
10.11
7.51
4.58
6.15
8.81
6.84
20.36
6.84
8.16
37
16.29
Gross margin%
22.77
23.34
25.22
26.14
23.37
23.31
23.78
25.58
28.00
27.92
16.00
25.58
24.50
46
27.81
Operating margin%
3.39
3.29
2.02
2.68
1.72
0.40
0.40
0.40
0.40
2.33
17.45
0.40
1.87
92
2.08
Net margin%
5.46
7.33
6.74
9.63
6.64
5.41
6.28
6.73
7.91
5.16
25.43
6.28
6.69
56
23.67
P/E ratio (avg)x
29.76
31.31
33.20
35.14
40.41
46.19
48.02
46.96
47.72
54.21
10.60
47.72
43.30
94
21.10
EV/EBITx
8.496
9.940
11.55
11.61
12.20
12.58
11.83
13.23
13.82
15.54
33.05
13.23
12.02
70
27.81
FCF yield (avg)%
15.51
15.15
16.71
17.28
17.66
15.62
13.80
16.14
17.73
19.48
17.36
16.14
16.42
31
5.30
FCF margin%
5.03
7.14
6.65
6.25
8.56
8.09
6.96
6.22
4.05
4.61
9.53
6.22
6.45
88
1.162
FCF / Net incomex
1.369
1.485
1.595
1.795
1.770
1.916
1.937
1.853
1.989
2.175
1.127
1.937
1.824
46
7.80
ROIC%
8.95
10.59
12.96
13.97
11.71
12.93
12.58
13.71
13.50
15.73
18.95
13.50
12.95
48
16.64
Return on equity%
28.72
31.63
32.94
31.57
34.54
36.89
36.79
38.64
38.54
40.93
5.63
38.54
35.67
37
16.77
Return on assets%
17.02
19.13
19.33
21.30
21.36
20.53
21.17
20.18
17.50
19.66
15.54
20.18
19.92
90
0.02
EPS€
0.09
0.09
0.10
0.11
0.12
0.14
0.14
0.17
0.20
0.22
0.02
12.09%
11.12%
—
24.30
EPS growth%
30.22
30.53
31.69
34.27
35.42
36.20
33.86
33.34
34.89
33.01
10.17
33.86
33.60
16
0.09
Bookvalue per sh€
0.07
0.07
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.03
(5.65%)
(6.39%)
—
0.07
FCF per share€
0.08
0.08
0.08
0.09
0.08
0.08
0.08
0.09
0.08
0.08
0.02
(1.12%)
(0.51%)
—
0.09
Dividend per sh€
0.09
0.09
0.10
0.12
0.12
0.14
0.15
0.17
0.18
0.17
0.03
6.27%
5.88%
—
17.37
Div yield (avg)%
9.11
9.67
11.06
12.41
12.02
14.04
11.49
12.11
11.91
11.93
20.05
11.93
11.92
88
23.00
Payout ratio%
9.55
11.35
9.35
8.23
10.40
8.50
8.20
8.05
8.89
9.42
18.52
8.50
9.12
54
9.870
Shares (diluted)M
15.32
17.17
18.45
18.71
17.56
18.71
19.45
20.16
20.90
23.42
10.44
5.92%
5.94%
84
5.55
Buyback yield%
21.70
20.58
22.63
21.45
21.60
23.91
22.94
19.98
19.81
17.06
18.39
19.98
21.52
64
0.924
D/E ratiox
0.739
0.757
0.845
0.883
1.008
1.150
1.288
1.409
1.537
1.721
1.549
1.409
1.079
14
0.392
Enterprise value€M
1.830
2.116
2.112
2.140
2.112
2.324
2.476
2.835
3.144
3.800
0.425
12.46%
8.37%
6
1.221
LT debt€M
0.341
0.319
0.322
0.347
0.335
0.346
0.375
0.347
0.368
0.357
1.368
1.28%
0.72%
17
Revenue
€1.881M
7.17%
1.00×
Cost of revenue
€1.124M
7.27%
1.01×
Operating expenses
€0.373M
7.47%
1.03×
Cash and investments
18.51%
Goodwill & intangibles
17.72%
Property and equipment
16.84%
Spread over hurdle
12.93%