0.439
Revenue€M
0.610
0.598
0.608
0.617
0.606
0.599
0.587
0.575
0.580
0.567
0.473
(1.33%)
(0.48%)
86
9.28
Revenue growth%
19.24
21.17
19.77
17.55
18.89
21.69
22.87
21.05
23.17
23.91
3.81
22.87
21.11
90
17.57
Gross margin%
24.71
24.04
24.34
26.58
25.08
22.73
24.40
22.54
24.41
27.34
13.88
24.40
24.40
21
18.16
Operating margin%
2.69
0.65
2.48
2.97
5.83
6.85
9.44
9.61
10.56
7.78
4.67
9.44
6.34
31
17.30
Net margin%
29.36
27.53
30.20
28.25
30.78
31.27
32.87
32.20
33.95
34.51
27.83
32.87
31.03
73
19.18
P/E ratio (avg)x
21.13
22.07
22.23
24.63
24.40
24.32
25.67
29.30
28.47
33.21
17.56
28.47
24.51
79
16.66
EV/EBITx
15.25
15.67
14.63
16.64
16.55
16.54
15.18
15.30
16.89
15.50
29.72
15.50
15.59
87
14.04
FCF yield (avg)%
8.13
10.02
11.43
13.87
13.00
13.63
10.84
9.62
12.19
12.47
25.27
12.19
11.81
32
3.99
FCF margin%
2.79
1.10
3.49
3.35
2.59
2.53
2.67
0.40
0.40
0.40
10.41
0.40
2.56
24
0.548
FCF / Net incomex
1.705
1.829
1.744
1.988
2.275
2.395
2.478
2.366
2.656
2.468
1.450
2.468
2.320
31
11.55
ROIC%
19.96
22.10
19.56
22.25
20.94
21.01
21.32
23.08
20.60
21.26
21.22
21.26
21.13
54
18.69
Return on equity%
21.91
23.82
23.61
22.75
21.35
18.66
17.60
17.25
16.26
15.14
28.28
17.25
20.00
47
5.09
Return on assets%
24.11
23.41
22.05
22.16
24.40
23.73
21.89
19.35
22.34
23.26
22.01
22.34
22.80
59
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.38%
3.39%
—
28.15
EPS growth%
14.45
14.16
12.91
9.91
9.96
11.54
12.30
10.71
10.61
9.62
21.40
10.71
11.13
14
0.01
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.02
0.01
0.02
0.03
1.30%
0.66%
—
0.04
FCF per share€
0.05
0.05
0.06
0.07
0.08
0.09
0.09
0.09
0.11
0.11
0.01
5.38%
10.20%
—
0.03
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(3.19%)
0.20%
—
24.77
Div yield (avg)%
23.43
25.13
24.24
26.87
24.80
27.71
27.78
25.52
26.07
26.98
7.98
26.98
25.79
40
15.27
Payout ratio%
27.74
26.85
25.10
22.55
22.58
24.50
24.38
21.59
22.99
20.74
19.74
22.99
23.68
19
10.70
Shares (diluted)M
8.503
7.756
7.046
6.375
6.235
5.672
4.924
4.510
4.584
4.422
10.56
(6.64%)
(6.27%)
26
10.82
Buyback yield%
20.30
18.97
19.41
19.28
22.15
22.27
22.12
24.94
26.39
27.28
18.87
24.94
22.13
78
0.945
D/E ratiox
0.448
0.412
0.463
0.472
0.461
0.482
0.546
0.520
0.511
0.480
0.358
0.511
0.476
42
0.198
Enterprise value€M
0.801
0.911
1.068
1.253
1.320
1.431
1.683
1.815
2.106
2.420
0.284
12.88%
12.65%
5
0.441
LT debt€M
0.158
0.167
0.167
0.180
0.165
0.182
0.163
0.143
0.138
0.138
0.363
(3.54%)
(0.62%)
29
Revenue
€0.567M
(0.48%)
1.00×
Cost of revenue
€0.305M
(0.35%)
1.01×
Operating expenses
€0.106M
(0.95%)
0.95×
Cash and investments
18.02%
Spread over hurdle
25.48%