0.920
Revenue€M
0.538
0.570
0.619
0.672
0.715
0.783
0.829
0.898
0.961
1.027
1.010
7.50%
7.33%
60
22.04
Revenue growth%
10.45
8.48
7.33
5.53
3.44
4.81
3.49
2.45
2.71
4.68
9.75
3.49
4.75
34
5.10
Gross margin%
9.34
8.13
6.73
8.31
5.44
6.89
9.20
10.92
13.51
12.30
6.41
10.92
8.76
65
28.76
Operating margin%
0.40
2.58
3.72
4.53
2.75
4.18
4.42
7.22
6.53
8.41
16.47
6.53
4.30
7
15.27
Net margin%
25.64
28.47
26.87
29.54
28.14
30.21
32.07
34.78
33.36
34.51
4.46
33.36
29.88
92
30.24
P/E ratio (avg)x
17.49
17.06
17.37
19.14
22.55
26.48
27.68
30.60
33.68
34.23
15.32
30.60
24.51
52
34.57
EV/EBITx
7.797
7.184
6.864
7.495
7.929
8.082
8.697
9.674
9.518
9.619
19.50
9.518
8.005
86
9.17
FCF yield (avg)%
16.97
17.39
14.42
16.32
16.27
17.88
18.21
21.12
23.83
26.65
3.23
21.12
17.63
20
21.11
FCF margin%
14.88
13.57
15.02
14.66
15.22
18.06
15.23
16.65
13.67
14.70
10.02
15.23
14.95
79
0.169
FCF / Net incomex
1.027
1.178
1.237
1.253
1.398
1.394
1.405
1.589
1.501
1.604
0.950
1.501
1.396
39
20.74
ROIC%
15.34
16.89
15.72
13.42
11.28
8.94
7.01
7.77
5.36
3.51
24.44
7.01
10.11
88
3.87
Return on equity%
6.49
4.76
3.12
3.89
2.06
0.78
3.16
4.71
5.90
8.23
15.72
4.71
4.30
60
6.57
Return on assets%
1.97
0.40
1.18
0.87
0.40
0.40
0.40
0.40
0.87
0.40
27.42
0.40
0.40
71
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
4.95%
7.97%
—
18.24
EPS growth%
1.72
3.80
6.23
7.05
4.77
2.02
2.52
0.54
0.40
0.40
28.26
0.54
2.27
82
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
(2.44%)
(3.77%)
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
2.10%
5.02%
—
—
Dividend per sh€
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
4.03%
1.35%
—
8.25
Div yield (avg)%
21.13
19.61
22.39
22.66
21.57
23.05
24.00
21.68
20.03
21.77
6.04
21.77
21.72
22
8.63
Payout ratio%
20.96
18.30
20.91
18.64
16.23
14.99
12.82
13.91
14.18
13.84
29.46
13.91
15.61
83
109.1
Shares (diluted)M
157.2
150.9
169.7
179.7
195.3
215.6
238.9
259.4
299.6
317.3
107.0
10.19%
8.08%
48
12.86
Buyback yield%
5.03
3.66
2.54
1.49
2.93
2.08
3.88
3.88
3.17
3.70
22.33
3.70
3.41
48
0.945
D/E ratiox
1.588
1.583
1.851
2.011
2.050
2.237
2.296
2.254
2.239
2.159
1.088
2.239
2.105
25
0.865
Enterprise value€M
0.759
0.758
0.707
0.767
0.782
0.845
0.778
0.759
0.766
0.719
0.898
(1.68%)
(0.53%)
38
0.690
LT debt€M
0.460
0.490
0.543
0.592
0.565
0.611
0.663
0.718
0.673
0.704
0.586
4.49%
3.50%
54
Revenue
€1.027M
7.33%
1.00×
Cost of revenue
€0.534M
7.44%
1.01×
Operating expenses
€0.211M
7.04%
0.97×
Property and equipment
17.36%