1.639
Revenue€M
1.644
1.744
1.885
2.068
2.235
2.402
2.585
2.846
3.091
3.344
1.692
8.40%
8.01%
66
5.67
Revenue growth%
31.72
30.82
30.85
29.14
31.32
32.99
35.12
34.58
37.33
36.85
6.78
35.12
32.36
57
6.57
Gross margin%
4.97
3.76
5.60
7.58
5.51
8.29
9.34
9.94
8.76
5.84
20.06
8.76
6.71
33
25.77
Operating margin%
16.25
18.96
17.13
18.42
19.67
21.95
22.05
22.95
21.90
24.28
21.62
22.05
20.79
7
11.59
Net margin%
9.74
10.95
10.42
10.12
12.22
11.35
8.62
8.75
9.28
6.87
9.56
8.75
9.93
26
31.48
P/E ratio (avg)x
38.18
42.26
41.57
45.79
45.29
46.85
54.60
56.93
54.02
59.97
11.80
54.60
46.32
77
20.65
EV/EBITx
54.35
59.97
67.57
73.27
68.20
77.68
77.75
81.95
83.24
80.25
8.623
80.25
75.48
16
7.38
FCF yield (avg)%
10.23
13.11
14.57
13.78
13.04
15.03
15.87
14.44
16.06
18.72
27.52
15.87
14.50
79
13.92
FCF margin%
12.19
12.60
12.16
10.29
7.53
8.80
7.74
5.32
3.42
1.11
10.44
5.32
8.27
70
0.827
FCF / Net incomex
1.114
1.042
1.144
1.182
1.103
1.237
1.408
1.538
1.551
1.639
0.204
1.538
1.210
69
10.98
ROIC%
13.56
11.99
14.98
13.48
15.26
15.02
14.25
13.73
16.35
18.49
16.39
15.02
14.61
78
20.66
Return on equity%
0.97
3.29
4.68
7.55
6.46
6.17
6.02
7.55
9.71
8.33
24.03
7.55
6.32
74
19.87
Return on assets%
0.70
0.40
3.24
1.44
4.27
7.16
7.33
7.68
9.25
9.66
6.04
7.68
5.72
42
0.04
EPS€
0.11
0.10
0.10
0.09
0.09
0.10
0.09
0.09
0.09
0.09
0.04
(0.50%)
(1.00%)
—
26.36
EPS growth%
8.11
9.65
7.26
7.04
8.98
7.25
7.77
8.97
6.73
3.79
7.01
7.25
7.51
14
0.11
Bookvalue per sh€
0.06
0.07
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.04
9.22%
7.17%
—
0.03
FCF per share€
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.04
0.04
0.04
0.12
(3.74%)
(0.71%)
—
0.09
Dividend per sh€
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.12
0.10
6.33%
1.68%
—
10.81
Div yield (avg)%
26.93
24.99
24.77
27.00
27.53
27.49
29.86
29.92
31.18
28.38
26.84
29.86
27.51
90
18.80
Payout ratio%
13.57
14.21
13.39
14.84
17.59
19.89
20.85
18.02
17.34
18.27
10.73
18.27
17.46
87
10.20
Shares (diluted)M
14.03
16.82
19.37
20.21
20.78
22.59
26.62
30.90
34.28
35.18
10.27
11.10%
9.52%
8
4.89
Buyback yield%
0.40
0.40
0.40
2.81
2.45
4.29
1.48
4.21
2.55
0.40
13.41
2.55
1.97
29
0.592
D/E ratiox
1.280
1.231
1.183
1.110
1.124
1.092
1.162
1.178
1.235
1.211
1.044
1.178
1.180
93
2.303
Enterprise value€M
1.650
1.540
1.462
1.596
1.646
1.730
1.809
1.861
2.120
2.340
2.501
7.30%
4.87%
7
1.853
LT debt€M
0.434
0.467
0.512
0.555
0.581
0.556
0.586
0.607
0.697
0.736
2.063
4.82%
6.33%
38
Revenue
€3.344M
8.01%
1.00×
Cost of revenue
€2.341M
8.01%
1.00×
Operating expenses
€0.580M
8.10%
1.01×
Property and equipment
15.04%
Spread over hurdle
37.27%