11.72
Revenue€M
7.126
7.347
7.769
8.192
8.649
8.974
9.234
9.430
9.894
10.05
12.15
3.04%
3.64%
9
17.69
Revenue growth%
18.77
21.30
23.85
26.63
29.33
27.45
27.05
27.00
29.47
27.17
29.57
27.17
27.02
73
11.52
Gross margin%
21.09
20.93
19.12
19.07
17.11
15.46
14.64
14.10
15.29
14.78
4.60
14.78
16.29
65
16.71
Operating margin%
7.73
6.38
3.48
5.28
4.64
7.50
8.38
5.45
6.97
7.81
12.87
7.50
6.68
66
12.93
Net margin%
2.38
2.32
3.22
4.04
2.53
3.42
0.56
2.86
0.40
0.40
13.44
0.56
2.46
36
24.06
P/E ratio (avg)x
13.59
13.09
13.90
14.94
14.52
15.29
14.74
14.56
15.89
14.12
16.25
14.74
14.54
23
33.45
EV/EBITx
19.65
19.88
17.18
16.30
15.14
14.27
14.06
12.18
11.96
12.14
12.59
12.18
14.71
28
22.14
FCF yield (avg)%
10.04
7.57
8.97
6.16
6.02
8.63
8.22
9.05
9.06
11.89
26.70
9.05
8.80
45
22.04
FCF margin%
11.05
8.07
10.39
8.31
10.04
13.00
13.51
10.58
11.67
14.33
29.44
13.00
10.82
43
0.630
FCF / Net incomex
0.723
0.633
0.554
0.529
0.552
0.600
0.613
0.543
0.479
0.460
0.167
0.543
0.553
86
11.34
ROIC%
24.72
24.74
24.45
26.53
24.34
24.95
25.79
23.52
24.69
27.27
23.24
24.95
24.73
86
13.10
Return on equity%
1.62
2.96
4.18
3.85
5.62
7.27
7.96
8.49
5.63
2.68
5.01
7.27
4.90
8
13.91
Return on assets%
0.87
0.49
1.86
0.91
0.40
1.12
2.75
4.77
7.57
5.52
11.54
4.77
1.49
11
0.05
EPS€
0.07
0.08
0.09
0.09
0.10
0.11
0.12
0.12
0.12
0.12
0.06
2.90%
6.63%
—
3.14
EPS growth%
16.60
14.61
11.91
10.46
7.76
9.20
11.32
8.57
8.17
6.39
11.41
8.57
9.83
73
0.23
Bookvalue per sh€
0.27
0.29
0.28
0.32
0.37
0.40
0.47
0.46
0.49
0.49
0.21
5.66%
6.01%
—
0.14
FCF per share€
0.33
0.37
0.39
0.39
0.45
0.50
0.53
0.53
0.59
0.65
0.05
7.38%
8.63%
—
0.16
Dividend per sh€
0.36
0.39
0.39
0.45
0.53
0.58
0.63
0.75
0.87
1.00
0.26
13.62%
11.94%
—
27.37
Div yield (avg)%
34.35
35.42
32.59
30.41
30.71
29.65
31.92
32.47
34.08
36.89
17.73
32.47
32.53
39
10.49
Payout ratio%
29.65
29.24
28.40
31.35
31.67
32.12
30.16
27.44
29.81
27.73
29.63
29.81
29.73
73
27.86
Shares (diluted)M
33.56
36.79
36.18
35.49
40.30
44.71
51.80
55.13
63.65
60.90
26.67
8.61%
7.70%
11
4.52
Buyback yield%
25.80
28.39
29.98
30.87
31.54
29.42
31.13
29.24
27.39
29.05
22.39
29.24
29.33
59
1.717
D/E ratiox
2.362
2.697
3.089
3.033
3.395
3.388
4.062
3.959
4.752
5.420
1.509
4.062
3.392
77
9.571
Enterprise value€M
10.44
11.74
12.69
13.16
12.23
11.54
12.78
12.97
13.70
14.79
9.970
3.87%
4.75%
43
5.021
LT debt€M
4.123
4.594
4.765
5.269
6.103
7.164
7.912
9.155
8.969
10.41
10.97
11.27%
10.27%
50
Revenue
€10.05M
3.64%
1.00×
Cost of revenue
€5.632M
3.55%
0.99×
Operating expenses
€1.542M
3.95%
1.03×
Property and equipment
16.38%