0.388
Revenue€M
0.333
0.342
0.349
0.356
0.370
0.390
0.402
0.411
0.431
0.449
0.408
3.94%
3.47%
50
25.13
Revenue growth%
17.16
16.04
17.01
19.39
20.20
19.76
21.59
23.11
22.54
23.55
16.09
22.54
19.98
30
2.90
Gross margin%
0.40
3.17
2.51
3.34
3.68
6.17
5.45
4.66
6.79
9.46
25.09
6.17
4.17
26
22.31
Operating margin%
23.18
24.43
27.06
29.59
27.68
28.07
28.78
27.44
25.47
28.45
18.30
28.07
27.56
77
18.58
Net margin%
6.84
9.81
10.49
10.49
9.83
11.48
12.00
11.55
12.89
13.01
27.16
12.00
10.98
48
19.86
P/E ratio (avg)x
23.33
22.69
23.66
23.38
23.16
21.51
21.08
22.55
23.52
21.05
27.73
21.51
22.92
75
33.47
EV/EBITx
9.954
10.51
10.15
11.06
11.09
11.34
12.25
12.18
12.69
11.62
36.23
12.18
11.21
9
23.96
FCF yield (avg)%
12.92
15.04
17.29
17.94
17.85
16.03
16.64
19.64
16.84
18.03
17.44
16.84
17.06
8
23.33
FCF margin%
10.11
8.20
7.97
6.54
8.96
11.55
14.38
11.58
13.02
10.12
26.65
11.58
10.11
53
0.972
FCF / Net incomex
0.214
0.218
0.240
0.237
0.237
0.277
0.286
0.291
0.337
0.340
1.413
0.291
0.259
72
16.03
ROIC%
8.04
11.00
11.89
12.51
10.46
9.44
9.56
10.44
12.06
11.42
8.16
10.44
10.73
21
19.10
Return on equity%
22.82
24.83
24.33
23.00
23.70
26.27
28.17
28.81
26.15
24.70
28.22
26.27
24.76
81
16.29
Return on assets%
21.42
21.58
19.48
19.59
16.67
15.05
14.34
13.77
11.25
12.45
27.71
13.77
15.86
94
0.03
EPS€
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.11
0.12
0.13
0.03
11.24%
10.20%
—
23.87
EPS growth%
28.88
29.77
30.95
31.39
32.74
31.48
33.67
32.28
32.71
30.85
20.32
32.28
31.43
72
0.06
Bookvalue per sh€
0.08
0.09
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.12
0.02
4.10%
4.37%
—
0.06
FCF per share€
0.07
0.07
0.08
0.08
0.09
0.10
0.12
0.13
0.15
0.17
0.06
14.92%
9.68%
—
0.02
Dividend per sh€
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.08
5.13%
5.21%
—
21.91
Div yield (avg)%
10.72
9.89
8.64
7.83
5.48
3.92
6.08
5.93
7.41
8.59
26.59
6.08
7.62
80
26.15
Payout ratio%
24.75
26.85
26.75
25.61
23.71
25.33
22.53
20.81
19.15
18.99
12.76
20.81
24.23
33
3.576
Shares (diluted)M
5.547
6.161
6.094
6.807
7.102
8.006
8.103
9.669
9.595
11.51
3.576
10.15%
8.42%
90
20.54
Buyback yield%
10.41
8.83
9.91
8.20
9.96
8.69
11.20
13.66
11.86
10.00
22.65
11.20
9.98
40
1.322
D/E ratiox
1.725
1.851
1.721
1.855
1.917
2.061
2.160
2.424
2.558
2.451
1.461
2.424
1.989
69
0.051
Enterprise value€M
0.314
0.369
0.404
0.405
0.448
0.498
0.525
0.574
0.663
0.782
0.061
11.78%
10.60%
41
0.265
LT debt€M
0.296
0.274
0.283
0.296
0.289
0.285
0.264
0.245
0.259
0.244
0.056
(3.33%)
(2.67%)
46
Revenue
€0.449M
3.47%
1.00×
Cost of revenue
€0.279M
3.30%
0.98×
Operating expenses
€0.070M
4.54%
1.11×
Property and equipment
16.43%