0.706
Revenue€M
1.142
1.261
1.362
1.503
1.667
1.839
1.984
2.155
2.310
2.487
0.775
8.32%
9.19%
58
4.02
Revenue growth%
25.33
25.69
27.01
27.83
30.48
31.90
29.15
28.12
28.00
28.13
29.84
28.13
28.06
77
4.69
Gross margin%
27.04
25.62
25.33
26.39
27.38
27.17
26.26
28.34
26.64
26.78
7.85
26.78
26.71
45
6.47
Operating margin%
27.28
27.52
26.41
24.47
23.09
21.84
24.71
23.56
25.59
23.37
17.68
23.56
24.59
55
2.24
Net margin%
10.82
9.26
9.22
7.14
4.74
4.66
1.72
1.61
0.82
0.40
13.67
1.61
4.70
5
24.42
P/E ratio (avg)x
25.44
24.23
27.35
30.84
29.62
28.82
30.79
31.13
33.42
34.84
33.08
31.13
30.21
74
9.982
EV/EBITx
42.52
41.57
48.11
51.56
60.78
62.23
63.53
66.67
70.42
75.43
6.511
66.67
61.51
14
8.03
FCF yield (avg)%
24.58
25.09
27.02
29.95
28.62
31.00
30.03
29.06
30.95
29.63
25.35
30.03
29.34
20
23.77
FCF margin%
11.33
12.98
13.33
10.50
9.41
12.04
14.43
13.65
11.46
12.07
6.11
12.07
12.05
95
0.801
FCF / Net incomex
0.687
0.729
0.804
0.854
0.768
0.796
0.822
0.766
0.805
0.785
0.474
0.796
0.790
34
26.99
ROIC%
11.43
10.55
11.17
11.10
11.07
11.14
8.41
5.93
8.03
6.66
12.38
8.03
10.81
60
21.72
Return on equity%
20.40
22.75
22.52
21.23
20.33
17.88
18.02
16.99
15.86
17.97
23.16
17.88
19.17
79
3.20
Return on assets%
26.71
28.08
29.26
30.42
28.04
26.57
29.42
31.26
29.03
26.98
3.38
29.03
28.55
48
0.08
EPS€
0.24
0.24
0.27
0.26
0.28
0.32
0.34
0.39
0.41
0.44
0.09
9.62%
7.63%
—
22.87
EPS growth%
30.19
31.86
31.26
28.62
28.77
30.23
29.64
26.74
26.54
23.95
27.61
26.74
29.20
25
0.10
Bookvalue per sh€
0.12
0.12
0.13
0.13
0.12
0.13
0.14
0.14
0.12
0.11
0.12
(3.01%)
(1.14%)
—
0.10
FCF per share€
0.11
0.10
0.09
0.09
0.09
0.10
0.10
0.09
0.10
0.09
0.05
0.43%
(2.62%)
—
0.11
Dividend per sh€
0.07
0.07
0.07
0.08
0.07
0.08
0.08
0.08
0.08
0.07
0.14
0.82%
0.73%
—
25.81
Div yield (avg)%
29.68
28.19
26.32
29.00
29.99
28.78
26.21
23.40
20.67
17.73
7.37
23.40
27.25
75
20.62
Payout ratio%
19.17
18.34
17.37
16.69
17.74
18.49
19.52
18.05
16.23
15.89
20.67
18.05
17.89
17
13.05
Shares (diluted)M
15.88
18.57
19.05
19.48
20.89
21.57
22.76
22.77
23.81
26.05
12.88
4.51%
5.99%
64
7.92
Buyback yield%
23.12
21.49
24.01
21.65
20.21
18.39
21.24
18.95
16.54
17.30
10.10
18.39
20.72
64
1.782
D/E ratiox
0.618
0.640
0.653
0.754
0.819
0.814
0.920
0.945
1.114
1.130
0.416
0.945
0.816
12
1.069
Enterprise value€M
1.679
1.629
1.667
1.748
1.910
2.259
2.344
2.553
2.674
2.934
0.162
8.96%
6.75%
42
1.811
LT debt€M
1.438
1.554
1.652
1.396
1.198
1.284
1.157
1.112
1.057
0.950
0.703
(4.53%)
(4.11%)
69
Revenue
€2.487M
9.19%
1.00×
Cost of revenue
€1.564M
9.20%
1.00×
Operating expenses
€0.479M
9.17%
1.00×
Property and equipment
16.82%