0.198
Revenue€M
0.441
0.458
0.470
0.477
0.479
0.495
0.520
0.549
0.552
0.564
0.215
3.28%
2.94%
84
22.26
Revenue growth%
29.38
31.18
31.52
28.89
28.18
25.69
23.50
20.80
18.29
19.42
16.83
20.80
26.94
37
13.26
Gross margin%
4.22
2.16
0.40
2.10
0.40
0.40
0.40
0.40
0.40
1.48
14.71
0.40
0.40
80
26.15
Operating margin%
25.42
26.02
23.98
23.45
25.72
25.96
26.80
23.81
20.82
22.39
29.65
23.81
24.70
16
3.98
Net margin%
14.47
13.56
14.03
16.41
15.13
17.05
14.39
12.70
10.69
10.05
20.63
12.70
14.21
64
20.05
P/E ratio (avg)x
35.07
36.16
35.07
33.66
31.56
29.32
32.20
30.15
31.23
33.35
32.97
31.23
32.78
90
32.03
EV/EBITx
7.748
7.624
8.368
8.997
9.575
8.337
7.347
7.254
7.138
6.640
8.835
7.254
7.686
45
3.45
FCF yield (avg)%
27.63
27.01
28.33
26.31
24.17
22.21
24.28
24.62
25.61
25.94
3.13
24.62
25.78
29
15.58
FCF margin%
2.05
0.40
2.59
4.91
3.80
3.57
1.32
0.60
2.95
5.39
8.39
2.95
2.77
13
1.660
FCF / Net incomex
1.789
2.052
2.385
2.618
2.896
2.836
3.189
3.289
3.662
4.042
0.123
3.289
2.866
69
6.76
ROIC%
14.79
15.72
18.62
17.07
16.03
13.30
15.66
13.54
10.55
10.36
29.88
13.30
15.22
26
25.93
Return on equity%
0.40
0.40
0.40
1.16
0.40
0.55
1.60
0.43
0.40
2.13
7.07
0.55
0.41
37
6.50
Return on assets%
14.05
14.26
13.76
12.90
13.37
11.40
9.66
12.19
13.94
14.90
24.28
12.19
13.56
82
0.04
EPS€
0.08
0.08
0.09
0.09
0.10
0.10
0.12
0.13
0.13
0.12
0.04
4.37%
5.54%
—
17.16
EPS growth%
30.49
27.64
24.68
26.70
23.97
26.54
29.45
30.51
30.75
29.44
28.35
29.45
28.54
85
0.04
Bookvalue per sh€
0.07
0.07
0.08
0.07
0.08
0.07
0.08
0.08
0.09
0.09
0.08
2.15%
1.34%
—
0.02
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.07
(4.68%)
(4.44%)
—
0.07
Dividend per sh€
0.10
0.11
0.11
0.12
0.14
0.16
0.16
0.17
0.18
0.19
0.06
6.41%
8.66%
—
2.39
Div yield (avg)%
21.86
21.35
24.10
22.44
20.42
19.19
21.25
18.55
18.25
15.80
25.34
18.55
20.84
18
2.79
Payout ratio%
14.88
13.60
12.75
13.67
14.02
11.97
11.67
13.38
15.62
15.73
24.65
13.38
13.64
67
4.527
Shares (diluted)M
4.006
4.204
4.506
4.752
4.449
4.598
4.656
4.269
4.571
4.710
4.552
1.15%
2.01%
93
4.57
Buyback yield%
2.67
3.50
2.04
0.87
0.40
2.72
0.40
0.40
0.40
0.40
15.39
0.40
0.64
76
0.692
D/E ratiox
0.690
0.661
0.678
0.629
0.560
0.607
0.563
0.566
0.539
0.548
0.477
0.563
0.587
37
0.231
Enterprise value€M
0.301
0.347
0.375
0.425
0.422
0.425
0.443
0.470
0.527
0.525
0.069
4.47%
5.76%
76
0.400
LT debt€M
0.252
0.271
0.284
0.297
0.288
0.245
0.240
0.220
0.214
0.206
0.411
(6.53%)
(1.31%)
89
Revenue
€0.564M
2.94%
1.00×
Cost of revenue
€0.273M
2.65%
0.97×
Operating expenses
€0.091M
2.83%
0.99×
Spread over hurdle
59.64%