5.008
Revenue€M
28.88
29.63
30.87
32.42
32.48
33.06
33.24
34.80
35.78
37.57
5.538
2.95%
3.04%
11
10.75
Revenue growth%
34.43
35.75
34.37
31.98
34.41
37.36
37.50
38.76
40.37
42.82
24.95
38.76
36.56
48
12.83
Gross margin%
8.79
5.91
7.48
7.70
10.13
7.97
6.03
5.54
3.87
4.53
18.55
5.54
6.76
85
12.01
Operating margin%
6.95
9.09
10.50
12.12
10.76
13.74
12.82
15.17
14.12
17.06
22.14
14.12
12.47
89
25.50
Net margin%
5.71
5.40
2.71
1.01
2.37
2.20
2.42
1.21
2.47
5.38
27.11
2.42
2.45
75
18.50
P/E ratio (avg)x
32.99
34.49
37.79
37.15
37.11
39.76
46.02
46.14
44.47
51.36
25.97
46.02
38.77
47
36.79
EV/EBITx
20.42
19.12
19.18
17.48
15.33
15.87
15.75
16.96
14.78
15.21
37.30
15.75
16.42
66
14.61
FCF yield (avg)%
7.87
5.50
7.12
5.33
6.10
7.56
7.93
8.02
8.92
9.54
29.62
8.02
7.71
94
15.40
FCF margin%
0.77
1.23
3.79
3.37
1.39
0.40
1.98
0.40
1.19
1.78
15.23
1.19
1.31
87
0.390
FCF / Net incomex
0.791
0.867
0.857
0.889
0.895
0.863
0.762
0.833
0.884
0.881
1.037
0.863
0.865
25
14.09
ROIC%
15.34
15.06
13.83
12.66
11.91
13.92
16.78
16.66
18.98
20.80
16.09
16.78
15.20
62
27.18
Return on equity%
22.59
20.85
20.58
21.14
19.37
22.00
22.61
22.65
22.88
23.04
28.28
22.65
22.30
59
26.80
Return on assets%
26.41
24.86
26.06
28.05
30.52
28.03
29.50
29.22
31.35
30.15
4.42
29.50
28.64
58
0.03
EPS€
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.04
0.04
0.05
0.04
1.97%
1.90%
—
17.25
EPS growth%
16.07
13.54
13.69
15.56
16.83
17.29
15.12
16.54
15.06
17.27
19.71
16.54
15.81
55
0.01
Bookvalue per sh€
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.01
7.20%
6.78%
—
0.03
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
5.20%
5.64%
—
0.03
Dividend per sh€
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.10
0.10
0.11
0.03
9.49%
7.70%
—
21.27
Div yield (avg)%
20.27
19.59
17.30
16.34
16.94
18.22
16.91
18.13
20.66
18.84
19.86
18.22
18.17
55
16.61
Payout ratio%
2.02
0.44
0.40
0.57
2.24
0.85
0.40
0.40
0.69
0.40
24.17
0.40
0.50
24
603.2
Shares (diluted)M
631.4
632.7
653.5
673.6
689.0
619.3
676.8
743.2
683.0
698.2
588.0
0.26%
0.63%
56
23.38
Buyback yield%
26.53
27.09
24.85
26.23
28.19
25.23
26.26
24.81
22.69
24.11
25.93
24.81
25.73
76
0.254
D/E ratiox
1.168
1.209
1.146
1.104
1.037
1.092
0.968
0.888
0.794
0.853
1.518
0.888
1.064
43
29.86
Enterprise value€M
43.11
48.01
48.06
53.14
61.97
59.65
63.78
75.67
75.22
80.33
33.91
5.33%
6.92%
69
44.94
LT debt€M
38.22
36.70
40.98
40.40
46.15
50.79
50.53
50.01
53.36
59.67
24.35
5.27%
6.13%
35
Revenue
€37.57M
3.04%
1.00×
Cost of revenue
€22.02M
3.01%
1.00×
Operating expenses
€4.658M
3.86%
1.08×
Property and equipment
14.37%