0.965
Revenue€M
1.349
1.453
1.554
1.688
1.779
1.936
2.035
2.154
2.263
2.387
1.019
6.06%
6.76%
60
9.35
Revenue growth%
18.30
15.62
17.49
14.75
17.34
15.42
13.62
16.39
15.57
15.36
27.01
15.42
15.60
55
23.26
Gross margin%
31.04
32.20
31.61
32.66
32.56
35.23
35.68
36.54
39.50
38.06
21.73
36.54
33.95
16
26.37
Operating margin%
32.32
34.02
33.71
34.88
37.62
35.80
34.60
33.87
35.96
34.52
24.31
34.60
34.56
74
3.76
Net margin%
25.26
24.19
23.81
25.17
26.04
23.14
23.84
26.20
26.92
28.97
29.09
26.20
25.21
77
19.55
P/E ratio (avg)x
28.35
31.66
32.20
38.48
38.32
43.26
48.02
46.84
55.38
63.65
31.17
48.02
40.87
24
36.90
EV/EBITx
34.51
33.27
34.32
34.71
38.59
40.12
39.20
41.82
39.02
38.54
20.01
39.20
38.57
72
12.62
FCF yield (avg)%
28.24
30.74
28.52
30.92
29.82
31.99
29.37
28.80
28.13
28.88
12.68
28.88
29.13
79
4.96
FCF margin%
1.59
4.05
1.96
3.02
4.59
6.87
9.40
8.69
9.30
8.25
8.02
8.69
5.73
67
1.601
FCF / Net incomex
1.132
1.086
1.233
1.182
1.204
1.244
1.206
1.112
1.039
1.041
0.843
1.112
1.157
56
13.75
ROIC%
7.56
4.88
3.95
3.86
5.30
5.71
4.48
6.97
7.76
4.94
2.56
5.71
5.12
66
17.43
Return on equity%
30.56
28.93
27.67
26.93
24.58
23.35
23.09
20.17
19.95
22.29
16.39
22.29
23.96
84
17.69
Return on assets%
21.22
18.89
19.43
20.07
18.56
19.78
20.75
22.69
22.10
20.75
2.86
20.75
20.41
23
0.04
EPS€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.81%
0.43%
—
18.04
EPS growth%
4.16
3.10
0.40
0.40
2.53
1.77
0.40
0.40
3.28
1.80
29.05
1.77
1.79
59
0.03
Bookvalue per sh€
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.02
2.80%
4.92%
—
0.01
FCF per share€
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
(8.26%)
(7.53%)
—
0.02
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.02
9.93%
5.72%
—
5.88
Div yield (avg)%
30.62
28.93
26.26
23.62
21.86
24.26
27.09
27.70
28.82
31.81
24.09
27.70
27.40
48
28.88
Payout ratio%
6.19
3.36
4.52
4.28
6.86
4.57
4.14
6.91
5.42
2.78
4.10
4.57
4.54
11
51.90
Shares (diluted)M
62.49
61.11
65.86
61.63
60.24
52.72
52.66
49.08
52.21
49.67
51.99
(3.79%)
(1.75%)
42
27.11
Buyback yield%
7.99
7.13
5.46
7.61
5.37
4.49
3.96
5.26
6.03
3.32
11.77
4.49
5.41
50
0.856
D/E ratiox
0.847
0.933
0.908
0.882
0.893
0.888
0.936
0.999
1.045
1.047
0.657
0.999
0.921
41
1.233
Enterprise value€M
2.621
2.618
2.576
2.641
3.202
3.214
3.722
4.054
4.639
5.258
1.346
10.43%
9.26%
81
0.416
LT debt€M
1.607
1.722
1.607
1.474
1.616
1.642
1.744
1.682
1.690
1.892
1.614
3.21%
1.60%
52
Revenue
€2.387M
6.76%
1.00×
Cost of revenue
€1.202M
6.80%
1.00×
Operating expenses
€0.593M
6.68%
0.99×
Cash and investments
18.78%
Spread over hurdle
76.94%