1.762
Revenue€M
0.946
1.035
1.121
1.246
1.379
1.486
1.619
1.753
1.870
2.025
1.956
7.98%
8.73%
82
5.59
Revenue growth%
14.11
14.57
13.35
12.35
12.05
11.75
12.56
13.84
11.14
14.10
5.15
12.56
12.95
30
11.95
Gross margin%
16.80
19.49
21.00
21.31
20.64
18.22
16.45
15.96
15.42
17.81
9.96
16.45
18.01
41
16.20
Operating margin%
11.50
11.71
10.32
7.75
5.49
8.12
8.55
7.94
7.50
9.06
15.79
8.12
8.34
20
24.53
Net margin%
18.09
19.52
17.25
15.72
18.38
19.05
18.05
20.30
18.47
16.32
2.66
18.47
18.23
76
37.38
P/E ratio (avg)x
32.84
37.49
37.83
38.35
41.81
45.49
48.19
51.64
57.75
69.10
24.86
51.64
43.65
23
24.79
EV/EBITx
40.88
44.32
51.71
52.73
55.75
60.01
64.91
73.52
75.08
86.78
17.22
73.52
57.88
53
12.88
FCF yield (avg)%
20.39
17.84
17.73
17.19
18.89
17.85
17.98
20.87
18.88
18.40
22.66
18.40
18.19
54
22.00
FCF margin%
12.83
10.00
7.80
5.54
6.68
5.35
2.38
0.80
0.40
0.46
3.85
0.80
5.44
6
0.584
FCF / Net incomex
1.593
1.474
1.573
1.511
1.410
1.416
1.459
1.572
1.441
1.428
1.590
1.441
1.467
85
28.16
ROIC%
5.41
4.11
3.33
5.67
5.40
2.63
3.98
4.75
4.86
4.43
14.09
4.43
4.59
6
16.59
Return on equity%
4.22
3.68
4.69
7.58
9.02
7.20
9.10
9.16
7.96
9.11
24.22
9.10
7.77
75
26.40
Return on assets%
28.53
29.61
32.05
30.53
32.09
32.78
35.43
38.38
36.58
36.93
17.41
36.58
32.43
61
0.18
EPS€
0.17
0.16
0.17
0.17
0.16
0.15
0.15
0.14
0.13
0.12
0.19
(4.79%)
(2.73%)
—
13.85
EPS growth%
9.80
12.12
9.43
12.23
11.35
8.42
5.83
3.76
3.10
4.21
28.80
4.21
8.92
58
0.06
Bookvalue per sh€
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.10
0.10
0.09
0.08
1.17%
1.80%
—
0.05
FCF per share€
0.17
0.20
0.22
0.21
0.23
0.25
0.25
0.25
0.25
0.26
0.08
2.55%
4.86%
—
0.19
Dividend per sh€
0.10
0.10
0.11
0.12
0.14
0.14
0.15
0.16
0.15
0.15
0.09
1.59%
5.72%
—
2.63
Div yield (avg)%
9.55
11.80
11.67
9.04
7.85
5.59
4.04
4.16
6.90
6.89
3.54
5.59
7.38
31
28.54
Payout ratio%
2.55
0.46
1.29
0.69
0.40
2.07
3.12
0.61
2.11
4.12
8.65
2.11
1.68
48
8.570
Shares (diluted)M
9.405
10.11
9.970
8.526
7.467
7.205
6.956
7.439
6.970
6.628
8.666
(2.35%)
(2.71%)
88
6.41
Buyback yield%
11.00
9.78
8.32
11.20
11.35
12.98
10.41
11.56
13.78
15.68
20.72
12.98
11.28
54
0.240
D/E ratiox
0.987
1.078
1.118
1.110
1.011
1.071
0.973
0.946
0.880
0.974
1.191
0.973
0.999
94
1.950
Enterprise value€M
1.909
2.079
2.071
2.059
2.296
2.162
2.446
2.350
2.373
2.578
1.016
2.34%
4.27%
22
1.056
LT debt€M
0.791
0.856
0.804
0.846
0.871
0.843
0.896
0.987
0.987
1.005
0.158
2.89%
2.77%
94
Revenue
€2.025M
8.73%
1.00×
Cost of revenue
€1.245M
8.31%
0.96×
Operating expenses
€0.289M
10.36%
1.16×
Property and equipment
17.57%