0.816
Revenue€M
0.624
0.661
0.698
0.735
0.769
0.817
0.853
0.908
0.970
1.038
0.910
6.20%
5.81%
24
19.34
Revenue growth%
9.57
7.89
10.20
8.68
11.60
9.92
7.13
5.15
3.79
5.53
7.96
5.53
8.28
42
6.64
Gross margin%
16.41
15.83
14.68
14.65
15.61
14.44
11.69
14.21
12.60
15.23
9.34
14.21
14.66
27
18.86
Operating margin%
33.50
34.92
36.15
36.63
35.42
35.88
34.64
37.01
35.81
38.46
15.59
35.88
35.85
81
22.38
Net margin%
14.74
15.17
14.58
13.01
14.51
13.49
11.44
10.08
8.10
9.30
23.16
10.08
13.25
28
9.454
P/E ratio (avg)x
36.81
37.60
39.39
40.67
46.17
48.12
52.45
56.29
60.37
67.47
15.09
56.29
47.14
84
13.89
EV/EBITx
25.67
25.55
28.58
31.07
32.04
31.80
29.49
30.98
33.63
38.13
13.13
31.80
31.02
23
5.73
FCF yield (avg)%
17.43
15.15
17.24
18.43
19.43
18.81
20.10
18.92
19.80
21.91
26.26
19.80
18.86
26
4.05
FCF margin%
17.24
18.74
21.17
21.92
22.21
24.86
23.24
21.79
19.93
18.14
3.10
21.79
21.48
84
1.222
FCF / Net incomex
0.870
0.785
0.851
0.827
0.876
0.786
0.830
0.930
0.943
0.909
0.951
0.909
0.861
27
5.62
ROIC%
18.52
18.76
16.73
14.55
14.20
13.79
11.46
12.55
10.48
9.95
7.18
11.46
14.00
57
19.16
Return on equity%
19.80
20.30
21.96
21.37
23.70
23.53
21.18
23.84
25.49
24.90
7.28
23.84
22.74
53
19.28
Return on assets%
14.37
16.18
16.08
15.59
17.10
14.72
17.37
16.22
18.87
17.44
10.18
17.37
16.20
42
0.02
EPS€
0.08
0.07
0.08
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.03
(2.15%)
(1.48%)
—
16.25
EPS growth%
5.85
6.90
8.71
8.95
7.20
9.59
9.33
8.55
10.54
10.78
10.14
9.59
8.83
27
0.07
Bookvalue per sh€
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.08
0.03
9.53%
9.82%
—
0.08
FCF per share€
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
8.01%
4.54%
—
0.02
Dividend per sh€
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.03
(6.46%)
(4.85%)
—
21.22
Div yield (avg)%
23.07
23.62
24.62
22.61
20.23
18.37
20.22
21.46
22.89
23.81
9.29
21.46
22.75
82
6.30
Payout ratio%
8.01
9.60
11.94
13.28
15.35
13.78
14.97
13.83
12.17
13.42
3.32
13.78
13.35
55
7.107
Shares (diluted)M
6.538
6.981
7.198
7.112
7.206
6.695
5.835
5.904
5.355
5.110
7.056
(6.64%)
(2.59%)
82
8.15
Buyback yield%
18.37
17.38
14.49
12.03
12.07
11.97
11.12
11.04
12.19
10.05
11.59
11.12
12.05
68
1.183
D/E ratiox
1.323
1.464
1.378
1.322
1.261
1.186
1.195
1.330
1.337
1.361
0.422
1.330
1.327
16
0.341
Enterprise value€M
0.358
0.390
0.453
0.467
0.551
0.589
0.598
0.597
0.672
0.777
0.589
7.11%
8.95%
40
0.666
LT debt€M
0.129
0.138
0.134
0.143
0.136
0.141
0.142
0.153
0.154
0.153
0.128
2.44%
1.14%
71
Revenue
€1.038M
5.81%
1.00×
Cost of revenue
€0.594M
5.82%
1.00×
Operating expenses
€0.170M
5.84%
1.00×
Cash and investments
18.06%
Goodwill & intangibles
16.90%
Property and equipment
16.34%
Spread over hurdle
31.54%