1.222
Revenue€M
0.582
0.622
0.658
0.702
0.765
0.810
0.867
0.936
0.993
1.063
1.291
6.80%
6.89%
91
25.50
Revenue growth%
0.40
0.40
0.69
2.12
1.84
1.46
0.40
2.84
3.95
2.81
7.43
2.81
1.65
66
20.06
Gross margin%
5.81
2.97
1.37
1.68
1.05
2.02
3.32
1.38
0.99
0.96
18.73
1.38
1.53
68
3.20
Operating margin%
1.79
3.97
6.86
6.97
8.84
8.81
6.03
3.83
6.23
5.40
7.93
6.03
6.13
53
27.20
Net margin%
8.36
6.17
8.26
7.02
7.68
7.19
7.02
4.36
7.30
6.22
5.31
7.02
7.11
40
36.89
P/E ratio (avg)x
37.16
39.16
41.61
45.81
52.40
59.56
60.40
64.77
69.61
79.47
13.55
64.77
55.98
89
9.609
EV/EBITx
17.63
17.21
15.93
16.47
18.17
18.13
15.84
14.41
14.25
13.53
13.92
14.41
16.20
15
18.62
FCF yield (avg)%
0.40
2.16
1.71
0.40
0.40
1.77
3.09
2.65
0.67
0.51
6.71
1.77
1.19
22
3.00
FCF margin%
14.59
13.84
14.85
16.19
15.67
14.49
15.94
13.41
12.07
12.54
15.95
13.41
14.54
82
1.204
FCF / Net incomex
1.126
1.056
1.154
1.172
1.217
1.137
1.057
1.142
1.215
1.074
1.561
1.137
1.139
60
4.92
ROIC%
4.88
7.44
8.93
9.14
8.65
8.64
5.76
8.68
7.13
8.87
6.79
8.64
8.65
71
2.86
Return on equity%
16.90
14.39
16.25
17.83
19.11
19.97
17.67
15.58
14.05
14.96
25.71
15.58
16.58
75
23.47
Return on assets%
25.78
24.22
22.49
24.31
23.55
22.39
25.10
23.76
23.83
21.78
24.48
23.76
23.80
5
0.10
EPS€
0.07
0.07
0.08
0.09
0.10
0.11
0.12
0.14
0.14
0.16
0.11
9.23%
8.41%
—
20.74
EPS growth%
24.36
25.11
23.10
25.59
24.52
22.91
25.88
27.83
29.76
27.86
6.65
27.83
25.35
13
0.04
Bookvalue per sh€
0.09
0.10
0.10
0.11
0.12
0.11
0.11
0.12
0.14
0.14
0.07
3.22%
5.00%
—
0.10
FCF per share€
0.10
0.10
0.10
0.11
0.12
0.12
0.12
0.13
0.13
0.13
0.25
2.27%
3.01%
—
0.20
Dividend per sh€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.19
(4.57%)
(3.51%)
—
5.21
Div yield (avg)%
4.49
4.30
4.50
2.34
4.35
6.55
8.69
9.33
11.67
13.05
27.57
9.33
5.53
49
27.09
Payout ratio%
12.48
12.88
12.36
14.31
13.60
11.86
11.22
9.32
9.33
12.18
13.86
11.22
12.27
74
4.065
Shares (diluted)M
6.276
6.299
6.291
6.204
7.203
7.160
7.217
7.396
7.000
6.734
3.993
(1.34%)
2.32%
55
14.57
Buyback yield%
25.97
27.70
27.88
29.92
31.57
32.95
32.72
33.67
31.97
30.87
8.98
32.72
31.22
11
0.834
D/E ratiox
1.612
1.464
1.330
1.435
1.297
1.285
1.394
1.346
1.334
1.277
0.767
1.334
1.340
19
0.472
Enterprise value€M
0.680
0.580
0.502
0.441
0.420
0.380
0.398
0.427
0.410
0.424
0.840
0.21%
(5.13%)
55
1.263
LT debt€M
0.732
0.675
0.621
0.645
0.661
0.612
0.610
0.529
0.506
0.463
0.886
(6.89%)
(4.93%)
23
Revenue
€1.063M
6.89%
1.00×
Cost of revenue
€0.593M
6.70%
0.98×
Operating expenses
€0.249M
7.19%
1.03×
Property and equipment
13.72%
Spread over hurdle
(1.55%)