0.070
Revenue€M
0.146
0.152
0.160
0.168
0.177
0.183
0.189
0.192
0.196
0.205
0.076
2.95%
3.66%
73
23.71
Revenue growth%
30.02
32.78
32.42
34.88
36.47
35.96
36.93
39.10
40.21
37.36
27.67
37.36
36.21
72
10.18
Gross margin%
5.05
7.72
5.00
7.36
6.10
7.54
9.30
8.82
7.17
4.79
22.33
7.54
7.26
55
21.55
Operating margin%
19.84
19.11
18.66
17.48
19.08
21.21
22.13
22.15
24.07
21.88
7.31
22.13
20.52
94
27.16
Net margin%
11.69
11.00
12.40
14.97
17.61
15.52
18.02
19.20
20.05
21.72
28.06
19.20
16.57
55
22.75
P/E ratio (avg)x
25.55
28.42
30.56
28.13
31.31
33.03
31.92
30.55
33.08
34.04
37.59
33.03
30.93
34
22.37
EV/EBITx
25.22
24.93
27.04
28.24
29.53
27.13
26.55
24.65
26.12
25.09
11.72
26.12
26.33
43
27.71
FCF yield (avg)%
12.24
13.19
16.17
16.99
15.25
17.23
19.59
18.44
18.54
17.77
5.47
18.44
17.11
94
16.08
FCF margin%
0.78
0.40
0.40
0.40
0.40
1.39
1.99
4.69
6.33
3.42
26.05
3.42
1.08
31
0.329
FCF / Net incomex
0.969
1.107
1.047
1.145
1.167
1.269
1.208
1.158
1.249
1.352
0.242
1.249
1.163
41
6.52
ROIC%
14.67
15.75
18.32
16.08
16.41
17.58
18.07
20.22
18.70
17.47
21.39
18.07
17.53
54
29.45
Return on equity%
4.07
1.35
2.09
1.25
0.40
3.12
2.63
1.47
0.40
0.40
8.51
1.47
1.41
33
27.19
Return on assets%
2.98
2.75
5.74
8.19
8.38
6.16
6.38
6.58
4.30
5.46
9.90
6.16
5.95
81
0.01
EPS€
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
4.35%
6.71%
—
9.18
EPS growth%
28.61
27.57
28.37
26.36
25.06
24.15
21.92
20.06
19.51
18.17
22.43
20.06
24.61
61
0.01
Bookvalue per sh€
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
5.73%
7.89%
—
—
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.36%)
(3.20%)
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
0.01
4.32%
0.87%
—
2.97
Div yield (avg)%
30.22
30.99
33.13
34.27
33.85
31.64
32.03
31.05
30.15
32.21
4.93
31.64
31.84
44
8.41
Payout ratio%
15.35
13.95
14.95
12.64
11.08
9.20
11.11
8.30
5.43
6.89
29.24
8.30
11.09
67
10.22
Shares (diluted)M
12.52
12.75
13.60
13.57
15.07
15.76
17.62
18.33
18.72
17.90
10.74
3.51%
3.02%
43
4.39
Buyback yield%
27.08
25.31
26.86
27.82
26.99
27.04
25.44
25.13
23.36
21.88
16.19
25.13
26.15
62
1.023
D/E ratiox
0.481
0.508
0.508
0.529
0.508
0.558
0.492
0.499
0.535
0.507
1.437
0.507
0.508
10
0.223
Enterprise value€M
0.326
0.348
0.382
0.450
0.461
0.528
0.623
0.636
0.671
0.655
0.166
7.30%
8.31%
11
0.231
LT debt€M
0.022
0.024
0.024
0.022
0.021
0.021
0.021
0.023
0.026
0.026
0.264
4.56%
2.57%
37
Revenue
€0.205M
3.66%
1.00×
Cost of revenue
€0.119M
3.48%
0.98×
Operating expenses
€0.022M
2.86%
0.93×
Goodwill & intangibles
16.31%
Property and equipment
15.10%