0.318
Revenue€M
1.691
1.739
1.742
1.727
1.740
1.744
1.736
1.755
1.789
1.843
0.343
1.15%
1.10%
22
27.43
Revenue growth%
34.39
36.11
33.23
33.32
31.12
33.83
32.12
34.78
33.61
35.04
13.96
33.83
33.72
32
2.24
Gross margin%
16.59
14.64
11.99
9.44
10.17
12.64
10.33
8.42
6.72
5.46
20.95
8.42
10.25
77
12.98
Operating margin%
8.32
10.94
8.31
6.99
5.57
7.33
7.20
6.21
6.70
4.57
4.95
6.70
7.09
21
29.32
Net margin%
23.94
24.41
25.22
28.15
30.98
30.84
32.79
33.55
33.88
31.45
28.85
32.79
30.91
17
26.06
P/E ratio (avg)x
21.31
19.64
21.60
20.99
22.81
25.03
23.43
23.45
21.63
22.25
26.53
23.43
21.94
79
30.25
EV/EBITx
21.35
24.98
24.11
27.67
31.27
31.62
32.33
37.71
37.17
44.30
31.29
37.17
31.45
28
11.11
FCF yield (avg)%
19.87
20.94
22.31
19.54
22.39
21.38
21.98
22.09
19.84
18.59
28.55
21.38
21.16
76
23.81
FCF margin%
24.06
24.44
25.94
27.05
27.49
28.98
29.30
31.42
33.52
31.70
6.45
31.42
28.23
39
1.143
FCF / Net incomex
2.466
2.633
2.948
3.403
3.939
4.076
3.996
4.006
4.279
4.513
1.596
4.076
3.967
71
28.14
ROIC%
33.00
34.21
37.05
38.05
36.14
33.92
33.20
32.61
34.80
34.90
27.00
33.92
34.50
34
15.50
Return on equity%
22.17
19.38
19.41
16.57
16.27
17.17
16.06
19.01
19.23
19.52
11.06
19.01
19.12
93
12.25
Return on assets%
9.55
8.05
7.62
9.39
6.40
8.64
6.87
6.20
3.50
2.45
4.76
6.20
7.25
42
0.02
EPS€
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
5.67%
1.85%
—
27.39
EPS growth%
27.27
28.48
30.43
28.28
30.61
28.78
29.89
31.67
30.57
31.88
15.29
30.57
30.16
63
0.04
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.32%)
1.77%
—
0.03
FCF per share€
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.01
0.64%
0.87%
—
0.04
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.39%)
(3.99%)
—
7.49
Div yield (avg)%
13.14
13.95
14.85
16.81
14.07
11.19
8.40
9.27
10.33
9.61
23.60
9.61
12.17
60
9.82
Payout ratio%
10.20
10.44
11.09
10.09
9.56
6.72
8.70
10.57
12.97
13.09
24.65
10.57
10.32
40
21.13
Shares (diluted)M
24.22
28.66
30.32
33.08
38.59
39.45
39.16
43.31
47.97
47.21
21.42
4.11%
8.43%
81
4.56
Buyback yield%
16.73
19.17
21.07
21.92
24.00
26.31
26.48
25.62
27.20
25.34
4.39
26.31
24.67
81
1.726
D/E ratiox
0.559
0.544
0.536
0.485
0.425
0.402
0.369
0.334
0.290
0.281
0.128
0.334
0.414
74
0.991
Enterprise value€M
0.954
0.847
0.855
0.780
0.794
0.697
0.649
0.678
0.703
0.722
0.609
(1.88%)
(3.29%)
60
1.497
LT debt€M
1.897
2.065
2.239
2.151
2.274
2.017
2.178
2.340
2.233
2.012
0.854
(2.42%)
1.56%
83
Revenue
€1.843M
1.10%
1.00×
Cost of revenue
€0.782M
0.83%
0.97×
Operating expenses
€0.439M
1.45%
1.04×
Property and equipment
17.41%
Return on capital
109.07%
Spread over hurdle
98.29%