5.098
Revenue€M
4.957
5.273
5.578
5.995
6.401
6.897
7.308
7.777
8.184
8.462
5.662
5.74%
6.05%
78
18.77
Revenue growth%
20.11
20.39
23.39
24.55
22.80
24.65
26.90
24.86
24.30
23.18
6.28
24.65
23.84
77
28.49
Gross margin%
2.48
4.11
4.68
2.31
0.61
0.40
0.40
1.64
3.60
3.25
18.22
1.64
2.40
29
15.35
Operating margin%
12.63
15.35
12.61
13.02
11.59
13.37
14.12
15.32
12.65
14.92
8.75
14.12
13.20
86
5.77
Net margin%
16.19
13.56
15.28
14.25
14.77
16.58
17.95
16.67
18.12
18.06
20.96
17.95
16.38
81
12.42
P/E ratio (avg)x
40.76
38.90
43.43
44.76
47.19
49.43
49.99
51.41
57.16
57.23
30.23
51.41
48.31
79
6.664
EV/EBITx
24.05
26.33
31.29
35.24
38.17
40.77
45.40
46.20
47.57
51.80
25.76
46.20
39.47
18
24.55
FCF yield (avg)%
18.55
20.33
18.72
17.56
19.74
17.91
18.49
20.98
21.28
19.28
24.46
19.28
19.00
28
4.37
FCF margin%
18.53
16.18
18.38
17.02
18.96
21.05
18.64
19.59
17.07
18.03
28.75
18.64
18.46
82
0.279
FCF / Net incomex
1.085
1.058
1.062
1.025
1.051
1.084
1.168
1.050
1.065
1.032
1.576
1.065
1.060
12
27.40
ROIC%
10.89
8.52
11.18
12.31
10.56
8.95
9.45
10.34
10.41
12.78
11.22
10.34
10.48
8
8.31
Return on equity%
8.19
5.45
5.55
7.12
5.45
2.81
4.50
7.43
6.13
4.44
28.65
4.50
5.50
59
24.53
Return on assets%
23.04
20.56
22.83
20.73
19.14
19.99
18.38
19.93
18.96
19.29
22.77
19.29
19.96
20
0.02
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
8.80%
6.41%
—
9.11
EPS growth%
21.36
18.40
17.50
14.88
14.76
17.31
15.53
15.69
13.80
12.86
26.55
15.53
15.61
42
0.02
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
6.74%
8.29%
—
0.02
FCF per share€
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.02
2.66%
5.02%
—
0.01
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
4.76%
2.23%
—
17.64
Div yield (avg)%
0.40
1.16
4.08
5.27
5.76
4.95
5.84
3.79
0.98
0.40
5.22
3.79
3.93
61
22.56
Payout ratio%
27.10
26.55
25.15
23.30
22.74
23.14
22.33
19.99
18.08
16.38
17.74
19.99
22.94
61
268.9
Shares (diluted)M
224.3
232.9
213.6
191.8
198.9
211.3
229.9
202.6
212.4
188.9
266.0
(1.03%)
(2.48%)
75
7.89
Buyback yield%
12.32
14.93
14.95
17.69
17.88
19.78
22.05
22.09
24.28
26.88
18.35
22.09
18.83
7
0.511
D/E ratiox
1.692
1.809
1.798
1.722
1.766
1.733
1.771
2.026
2.202
2.163
0.650
2.026
1.784
10
1.486
Enterprise value€M
8.164
7.748
8.180
8.664
9.039
8.418
7.652
6.940
6.969
6.213
9.247
(7.22%)
(1.73%)
22
1.734
LT debt€M
1.717
1.789
1.676
1.884
1.820
1.853
1.836
1.893
1.959
2.005
3.545
1.96%
2.49%
89
Revenue
€8.462M
6.05%
1.00×
Cost of revenue
€5.923M
6.09%
1.00×
Operating expenses
€1.776M
5.68%
0.97×
Property and equipment
17.07%
Spread over hurdle
14.28%