0.190
Revenue€M
0.819
0.828
0.850
0.845
0.857
0.874
0.868
0.863
0.852
0.835
0.195
(0.51%)
0.23%
16
14.11
Revenue growth%
3.61
4.21
4.27
7.05
9.27
12.00
9.33
11.43
10.77
13.32
28.94
11.43
9.30
52
18.41
Gross margin%
12.12
13.17
10.42
10.09
7.94
7.36
8.35
9.12
7.42
4.61
20.97
7.42
8.73
54
18.95
Operating margin%
25.14
25.61
24.49
21.97
23.44
23.80
24.35
23.85
25.71
24.16
11.24
24.16
24.25
67
24.25
Net margin%
4.11
5.99
6.56
5.28
5.55
4.29
5.08
3.86
1.80
1.41
7.65
3.86
4.68
51
35.75
P/E ratio (avg)x
36.06
36.47
40.79
43.26
40.45
46.55
47.44
44.58
43.62
50.08
12.13
46.55
43.44
61
13.69
EV/EBITx
41.12
45.01
48.64
53.71
62.55
65.86
74.19
77.98
83.13
95.58
16.84
77.98
64.20
13
8.05
FCF yield (avg)%
3.99
6.54
4.05
3.62
4.66
4.19
7.10
5.85
4.05
1.07
20.29
4.19
4.12
44
10.55
FCF margin%
2.77
0.97
3.75
4.28
6.17
8.51
5.69
4.46
1.69
3.65
28.23
4.46
4.02
14
1.526
FCF / Net incomex
1.700
1.889
1.982
2.085
2.299
2.352
2.364
2.704
2.891
3.393
0.327
2.704
2.326
6
23.69
ROIC%
8.96
8.47
8.64
11.58
10.86
12.41
12.86
10.78
9.23
11.70
18.73
11.70
10.82
6
6.34
Return on equity%
20.35
17.70
19.68
21.31
19.98
19.47
18.18
18.64
17.82
15.85
10.68
18.18
19.06
92
28.34
Return on assets%
34.04
31.06
29.59
31.70
33.65
33.95
30.96
30.24
31.02
30.99
13.15
30.99
31.04
38
0.03
EPS€
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(2.73%)
(5.05%)
—
11.88
EPS growth%
30.16
33.00
31.25
32.44
30.54
32.47
32.52
35.21
34.19
34.99
5.38
34.19
32.49
33
0.06
Bookvalue per sh€
0.11
0.11
0.14
0.14
0.15
0.18
0.20
0.19
0.23
0.24
0.09
9.71%
10.08%
—
0.05
FCF per share€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.09
(0.65%)
(1.39%)
—
0.07
Dividend per sh€
0.10
0.11
0.10
0.11
0.10
0.09
0.09
0.09
0.10
0.09
0.09
(3.52%)
(1.92%)
—
9.08
Div yield (avg)%
15.93
18.20
17.63
19.88
21.33
21.03
22.98
21.38
20.07
21.83
3.89
21.38
20.55
72
15.98
Payout ratio%
25.68
24.46
21.59
20.19
19.51
18.05
16.52
14.63
11.83
9.34
2.63
14.63
18.78
92
2.636
Shares (diluted)M
3.183
3.120
2.938
2.729
2.388
2.461
2.306
2.020
2.044
1.912
2.756
(4.35%)
(5.58%)
71
12.03
Buyback yield%
10.98
10.70
13.12
10.56
8.16
6.05
6.15
5.58
7.03
7.58
8.52
6.15
7.87
51
1.167
D/E ratiox
1.555
1.619
1.550
1.634
1.791
1.714
1.596
1.568
1.445
1.420
0.970
1.568
1.582
7
0.124
Enterprise value€M
0.180
0.192
0.201
0.216
0.213
0.233
0.217
0.214
0.213
0.227
0.198
1.26%
1.43%
51
0.079
LT debt€M
0.121
0.131
0.134
0.150
0.147
0.157
0.180
0.179
0.205
0.230
0.742
9.36%
8.10%
80
Revenue
€0.835M
0.23%
1.00×
Cost of revenue
€0.496M
0.20%
1.00×
Operating expenses
€0.161M
(0.02%)
0.98×
Spread over hurdle
38.05%