11.87
Revenue€M
12.94
13.26
13.33
13.82
13.95
14.33
14.44
15.15
15.77
16.02
12.52
2.79%
2.24%
61
25.90
Revenue growth%
4.62
7.55
9.81
12.62
13.12
10.99
9.86
8.96
8.63
6.71
2.10
8.96
9.39
16
10.93
Gross margin%
10.44
10.71
8.48
6.01
7.73
4.83
5.05
2.49
2.88
1.40
18.37
2.88
5.53
38
11.97
Operating margin%
9.29
7.66
8.89
6.11
4.97
6.58
5.32
3.23
2.72
2.44
20.32
3.23
5.71
74
4.40
Net margin%
15.96
15.66
17.68
20.61
20.10
19.18
16.53
14.77
13.74
16.50
5.51
16.50
16.51
41
13.69
P/E ratio (avg)x
13.40
14.09
14.92
15.92
17.25
18.65
18.53
19.21
20.87
19.10
36.53
19.10
17.89
15
31.70
EV/EBITx
9.499
10.28
10.87
12.08
12.68
14.92
16.52
17.25
20.16
23.88
16.59
17.25
13.80
46
19.99
FCF yield (avg)%
26.04
26.15
23.34
20.92
22.62
23.68
24.77
25.16
23.98
25.32
7.05
24.77
24.37
55
10.72
FCF margin%
15.50
13.36
14.96
17.76
18.29
20.84
19.50
19.35
19.70
20.76
19.74
19.70
18.82
87
0.707
FCF / Net incomex
1.426
1.551
1.525
1.625
1.605
1.538
1.473
1.346
1.317
1.434
1.443
1.434
1.499
48
13.19
ROIC%
12.47
9.79
11.09
12.59
13.74
12.26
11.80
12.22
12.56
14.94
6.44
12.26
12.36
26
29.22
Return on equity%
0.40
3.38
4.41
6.39
4.24
2.43
2.43
2.33
1.35
0.40
13.39
2.33
2.43
53
17.60
Return on assets%
19.51
19.09
18.27
21.11
18.17
18.50
15.55
17.64
18.78
21.35
20.90
18.50
18.64
72
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
(8.19%)
(7.10%)
—
28.77
EPS growth%
29.04
26.06
25.30
22.45
21.77
21.95
20.20
17.23
18.52
21.41
15.73
20.20
21.86
26
0.01
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.97%
4.62%
—
—
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.03%)
3.91%
—
—
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.15%
5.17%
—
24.88
Div yield (avg)%
6.11
4.30
2.87
3.68
5.58
4.78
6.58
6.33
7.67
9.11
29.25
6.58
5.85
91
25.87
Payout ratio%
25.14
24.73
23.71
21.28
18.35
19.73
17.70
18.63
19.70
20.14
28.28
19.70
19.93
88
808.4
Shares (diluted)M
606.7
580.9
603.9
547.1
489.1
534.9
537.7
482.9
490.8
527.3
800.6
1.51%
(2.82%)
46
7.31
Buyback yield%
14.77
15.70
13.34
11.96
12.57
12.16
13.52
13.30
15.84
15.42
9.63
13.52
13.43
50
1.388
D/E ratiox
1.434
1.524
1.576
1.466
1.292
1.307
1.255
1.335
1.301
1.271
0.554
1.301
1.321
53
1.188
Enterprise value€M
6.209
5.819
6.268
6.172
5.964
6.656
7.216
6.925
6.757
6.103
10.29
0.46%
(0.52%)
65
4.615
LT debt€M
12.83
13.90
14.67
16.37
17.62
18.31
17.71
16.30
17.93
16.15
1.939
(1.74%)
1.88%
20
Revenue
€16.02M
2.24%
1.00×
Cost of revenue
€11.21M
2.24%
1.00×
Operating expenses
€2.015M
2.32%
1.01×
Property and equipment
19.50%