0.952
Revenue€M
2.819
2.888
3.014
3.055
3.075
3.113
3.114
3.236
3.380
3.467
1.037
2.42%
2.16%
77
26.61
Revenue growth%
5.86
4.00
6.34
7.24
8.84
11.23
11.34
13.14
11.18
10.88
21.44
11.23
9.86
88
18.94
Gross margin%
23.19
24.02
25.48
24.72
24.42
26.82
25.17
26.24
27.61
27.48
18.07
26.82
25.33
15
10.45
Operating margin%
4.04
5.29
7.37
4.88
5.08
7.22
5.26
2.99
5.10
5.81
25.01
5.26
5.18
29
11.18
Net margin%
8.90
8.48
8.17
6.73
4.88
5.74
6.66
4.17
5.52
5.00
12.72
5.52
6.20
87
21.50
P/E ratio (avg)x
12.89
13.02
12.96
12.47
12.75
11.12
11.30
10.80
9.673
9.321
13.03
10.80
11.89
50
26.83
EV/EBITx
34.75
38.55
37.43
37.36
33.72
32.27
30.35
31.48
30.08
30.01
34.42
30.35
33.00
86
28.02
FCF yield (avg)%
7.36
9.74
7.28
7.58
9.01
6.57
8.49
10.79
8.98
6.56
29.85
8.49
8.03
92
8.27
FCF margin%
0.40
1.43
0.40
0.40
0.40
1.68
0.40
0.40
1.99
0.92
24.67
0.92
0.40
32
0.594
FCF / Net incomex
1.622
1.457
1.577
1.688
1.805
1.754
1.758
1.567
1.598
1.599
1.029
1.599
1.610
92
20.60
ROIC%
2.44
0.40
0.40
3.29
4.61
3.09
1.75
0.40
0.40
0.40
25.86
0.40
1.07
75
7.06
Return on equity%
19.98
19.21
20.38
19.71
22.29
21.07
19.94
21.46
24.20
22.76
9.18
21.46
20.72
10
6.53
Return on assets%
11.85
9.09
10.57
10.11
12.30
10.28
10.51
11.19
10.46
8.23
6.57
10.46
10.48
82
0.06
EPS€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.07
(0.89%)
(2.52%)
—
15.10
EPS growth%
25.10
25.01
24.38
25.24
26.94
23.98
22.86
20.18
19.90
17.83
22.20
20.18
24.18
25
0.07
Bookvalue per sh€
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
8.10%
6.79%
—
0.05
FCF per share€
0.06
0.05
0.05
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.05
(5.13%)
(3.36%)
—
0.05
Dividend per sh€
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(4.13%)
(7.30%)
—
3.94
Div yield (avg)%
20.34
18.03
17.04
14.19
13.95
11.29
12.43
12.48
10.03
8.26
3.54
11.29
13.22
49
9.75
Payout ratio%
14.51
12.34
11.83
10.02
12.50
10.25
7.96
10.60
13.46
13.38
29.13
10.60
12.08
34
25.47
Shares (diluted)M
40.69
40.80
41.48
49.91
48.85
56.25
57.32
64.07
72.01
83.52
25.00
11.32%
7.95%
61
18.30
Buyback yield%
6.88
6.24
5.06
5.01
4.21
2.70
0.40
1.99
2.28
4.06
20.62
2.28
4.14
52
1.092
D/E ratiox
1.439
1.627
1.691
1.715
1.939
1.757
1.986
1.868
1.831
1.671
1.744
1.831
1.736
9
2.871
Enterprise value€M
0.494
0.488
0.454
0.451
0.414
0.421
0.460
0.439
0.484
0.481
2.391
3.03%
(1.35%)
53
2.644
LT debt€M
1.677
1.640
1.760
1.688
1.812
1.659
1.712
1.750
1.636
1.745
0.123
(0.75%)
(0.25%)
77
Revenue
€3.467M
2.16%
1.00×
Cost of revenue
€1.883M
2.28%
1.01×
Operating expenses
€0.781M
1.56%
0.94×
Cash and investments
19.48%
Goodwill & intangibles
18.99%
Property and equipment
17.65%
Return on capital
226.66%
Spread over hurdle
219.92%