2.469
Revenue€M
5.966
6.460
6.887
7.386
7.980
8.766
9.400
9.911
10.50
11.54
2.755
7.66%
7.75%
94
10.00
Revenue growth%
24.68
25.93
27.11
26.99
24.23
21.39
22.65
20.70
22.32
23.16
26.35
22.32
23.69
24
23.26
Gross margin%
7.41
5.51
5.76
4.38
5.86
2.92
0.40
0.96
2.98
4.52
20.87
2.92
4.45
63
23.94
Operating margin%
23.22
23.69
24.01
23.42
22.30
24.02
26.29
24.57
27.09
24.23
8.58
24.57
24.02
70
21.50
Net margin%
25.65
24.34
26.14
23.72
22.79
21.87
24.48
24.92
22.29
20.16
27.35
22.29
24.03
74
6.904
P/E ratio (avg)x
40.63
41.82
40.97
44.65
49.66
54.79
53.11
51.98
60.34
66.33
7.686
54.79
50.82
87
26.65
EV/EBITx
12.81
12.71
13.84
14.80
13.21
13.67
13.49
12.91
12.17
12.78
25.60
12.91
13.06
60
16.27
FCF yield (avg)%
16.87
16.72
18.50
18.01
19.36
21.60
23.48
20.97
21.06
18.69
12.64
21.06
19.02
38
29.52
FCF margin%
22.16
24.83
25.29
25.81
25.17
27.77
26.41
23.97
25.21
27.28
10.42
26.41
25.25
53
0.733
FCF / Net incomex
0.288
0.317
0.293
0.276
0.265
0.246
0.225
0.246
0.258
0.277
0.944
0.246
0.271
93
16.76
ROIC%
1.40
3.03
3.18
3.54
2.11
0.40
0.40
0.40
2.37
0.40
29.57
0.40
1.75
92
16.17
Return on equity%
16.50
14.00
11.70
12.87
14.32
11.46
9.18
7.22
4.81
7.80
17.34
7.80
11.58
13
13.32
Return on assets%
2.94
1.23
0.40
2.02
0.40
3.02
5.49
7.52
6.44
6.98
20.07
6.44
2.98
31
0.21
EPS€
0.26
0.26
0.26
0.29
0.30
0.35
0.39
0.47
0.53
0.52
0.23
11.89%
8.79%
—
17.31
EPS growth%
7.89
9.77
12.69
10.06
8.11
8.49
10.25
7.49
10.38
8.36
27.56
8.49
9.13
74
0.26
Bookvalue per sh€
0.36
0.35
0.36
0.38
0.38
0.45
0.49
0.52
0.50
0.49
0.25
5.03%
3.11%
—
0.24
FCF per share€
0.37
0.42
0.47
0.55
0.55
0.54
0.60
0.62
0.60
0.61
0.18
2.04%
6.99%
—
0.15
Dividend per sh€
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
1.05%
(1.55%)
—
19.25
Div yield (avg)%
22.71
20.34
22.54
23.96
22.62
23.43
23.94
26.51
26.72
25.14
12.77
25.14
23.68
24
27.81
Payout ratio%
9.14
7.90
6.54
8.58
11.42
13.53
14.61
13.27
11.16
10.92
3.28
13.27
11.04
58
26.19
Shares (diluted)M
55.30
65.09
76.72
86.58
103.8
117.5
120.8
142.0
161.1
180.7
26.92
11.73%
14.41%
23
27.28
Buyback yield%
30.61
30.33
29.57
28.26
28.13
28.76
30.60
30.88
31.75
30.45
3.95
30.60
30.39
81
0.815
D/E ratiox
0.767
0.842
0.935
0.979
1.050
1.029
1.192
1.239
1.487
1.657
0.772
1.239
1.039
58
4.911
Enterprise value€M
2.674
2.598
2.249
2.384
2.339
2.032
1.783
1.844
1.661
1.569
8.094
(7.67%)
(5.53%)
9
1.194
LT debt€M
1.890
1.892
1.984
1.994
2.004
2.135
2.268
2.536
2.854
3.260
4.154
10.22%
5.38%
78
Revenue
€11.54M
7.75%
1.00×
Cost of revenue
€6.848M
7.93%
1.02×
Operating expenses
€1.230M
6.76%
0.91×
Property and equipment
18.42%