0.152
Revenue€M
0.204
0.208
0.211
0.222
0.232
0.242
0.249
0.258
0.271
0.286
0.160
4.24%
3.61%
7
2.17
Revenue growth%
21.37
21.57
22.74
24.46
26.90
26.92
26.40
29.04
28.19
25.23
29.17
26.92
25.82
64
29.69
Gross margin%
31.75
34.01
36.46
35.16
36.41
34.22
36.85
35.83
35.87
33.01
2.05
35.83
35.49
54
29.32
Operating margin%
29.12
28.16
27.72
27.61
25.18
26.65
28.81
31.68
34.59
35.20
25.73
31.68
28.48
65
19.99
Net margin%
4.67
3.14
1.10
3.94
6.01
8.24
10.80
11.88
12.54
14.27
12.24
11.88
7.13
21
32.39
P/E ratio (avg)x
13.66
13.19
12.39
11.07
10.22
10.22
8.992
9.105
7.967
8.761
22.64
8.992
10.22
75
26.24
EV/EBITx
7.883
7.470
7.613
8.275
8.571
8.585
7.434
7.339
7.566
7.838
15.96
7.566
7.726
52
9.69
FCF yield (avg)%
8.14
9.75
6.87
6.85
7.80
7.02
9.07
9.20
8.76
6.88
27.57
8.76
7.97
33
15.78
FCF margin%
13.40
14.10
15.42
14.36
14.33
14.36
16.27
15.07
15.40
18.14
10.26
15.40
14.72
74
0.132
FCF / Net incomex
0.875
0.993
1.049
1.114
1.236
1.417
1.618
1.498
1.459
1.602
0.330
1.498
1.326
60
24.98
ROIC%
10.94
12.35
13.33
16.11
13.21
15.37
17.52
19.88
20.30
21.04
21.37
19.88
15.74
80
23.37
Return on equity%
18.27
20.58
22.22
19.71
20.03
21.23
20.53
22.02
22.94
20.84
27.68
21.23
20.71
38
29.59
Return on assets%
7.83
6.52
4.33
6.37
6.03
4.95
4.15
2.75
2.68
0.65
29.06
2.75
4.64
93
0.02
EPS€
0.11
0.11
0.11
0.13
0.13
0.12
0.13
0.13
0.15
0.17
0.02
6.56%
6.56%
—
13.67
EPS growth%
26.57
25.32
23.09
23.11
20.81
23.08
21.25
24.04
24.05
25.01
18.39
24.04
23.57
35
0.07
Bookvalue per sh€
0.06
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.03
9.05%
4.00%
—
0.03
FCF per share€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
9.61%
5.29%
—
0.05
Dividend per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
(5.22%)
(4.59%)
—
26.34
Div yield (avg)%
14.15
14.67
17.20
16.33
16.24
17.61
18.00
17.01
19.90
17.16
16.04
17.61
17.08
50
2.23
Payout ratio%
2.21
3.28
1.19
3.42
3.64
2.96
3.85
6.27
3.95
2.08
28.70
3.85
3.35
42
1.877
Shares (diluted)M
2.051
2.094
1.990
1.920
1.944
2.097
1.966
1.848
1.884
1.708
1.877
(2.56%)
(2.38%)
82
7.25
Buyback yield%
17.49
15.25
15.80
17.30
18.16
21.10
21.23
21.59
22.63
20.47
9.65
21.23
19.32
68
1.599
D/E ratiox
0.927
0.894
0.784
0.844
0.806
0.848
0.898
0.828
0.759
0.827
1.549
0.828
0.836
52
0.256
Enterprise value€M
0.183
0.189
0.170
0.163
0.144
0.135
0.132
0.114
0.114
0.121
0.346
(3.48%)
(3.57%)
18
0.352
LT debt€M
0.354
0.399
0.370
0.355
0.364
0.373
0.368
0.377
0.404
0.413
0.094
2.55%
1.88%
14
Revenue
€0.286M
3.61%
1.00×
Cost of revenue
€0.150M
3.41%
0.98×
Operating expenses
€0.036M
2.99%
0.94×
Property and equipment
15.58%