4.076
Revenue€M
4.602
5.056
5.361
5.699
6.102
6.736
7.163
7.701
8.368
9.142
4.193
8.42%
7.71%
61
29.52
Revenue growth%
9.49
11.50
12.03
10.82
8.69
11.50
12.73
14.69
13.22
11.66
24.44
12.73
11.58
20
27.67
Gross margin%
29.16
31.74
34.30
35.95
33.40
30.89
30.00
32.70
31.52
31.74
24.81
31.52
31.74
49
4.90
Operating margin%
24.18
22.28
21.53
21.53
23.22
23.37
23.16
22.72
25.50
27.84
26.81
23.37
23.19
70
24.61
Net margin%
3.14
5.91
8.05
6.00
8.35
6.21
3.65
4.48
1.90
0.40
17.30
3.65
5.19
90
15.09
P/E ratio (avg)x
48.51
50.87
54.43
54.65
63.51
71.87
72.15
83.43
94.71
108.9
20.75
83.43
67.69
31
34.48
EV/EBITx
29.20
27.18
25.58
22.90
24.75
22.54
21.46
20.06
19.44
18.51
27.05
20.06
22.72
43
3.08
FCF yield (avg)%
25.56
25.99
24.50
26.54
26.43
27.94
28.33
27.38
24.86
26.29
24.22
27.38
26.36
11
20.23
FCF margin%
4.98
3.53
6.39
5.18
5.87
6.86
8.62
9.02
10.69
11.37
26.35
9.02
6.63
84
1.356
FCF / Net incomex
0.309
0.321
0.354
0.375
0.382
0.373
0.410
0.418
0.382
0.360
1.650
0.382
0.374
58
5.88
ROIC%
22.74
25.43
27.42
26.38
29.14
26.23
27.26
26.70
24.50
27.27
18.03
26.70
26.54
26
23.70
Return on equity%
32.39
30.35
30.95
30.20
30.56
29.48
29.93
28.61
28.62
27.87
9.31
28.62
30.07
26
26.28
Return on assets%
0.48
0.40
0.54
0.57
3.28
5.17
2.38
4.03
6.22
4.01
2.08
4.03
2.83
27
0.11
EPS€
0.05
0.06
0.06
0.08
0.08
0.09
0.10
0.12
0.13
0.13
0.11
9.17%
10.08%
—
20.81
EPS growth%
22.19
20.44
21.78
21.59
19.89
17.50
17.71
16.38
17.73
18.72
4.27
17.71
19.30
91
0.06
Bookvalue per sh€
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.08
(2.48%)
1.09%
—
0.09
FCF per share€
0.03
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
0.13
3.07%
4.22%
—
0.10
Dividend per sh€
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.05
4.35%
6.45%
—
6.37
Div yield (avg)%
23.42
24.72
24.99
22.86
21.32
21.11
21.42
18.95
19.93
22.63
11.32
21.11
22.02
91
15.39
Payout ratio%
19.40
18.99
16.70
18.33
19.21
20.89
18.66
19.77
22.76
23.16
2.09
20.89
19.30
29
32.32
Shares (diluted)M
58.94
64.80
77.33
90.57
96.79
102.1
100.2
100.8
108.0
118.9
32.58
4.20%
7.84%
7
15.35
Buyback yield%
4.59
4.19
2.39
0.40
1.11
0.40
0.40
1.22
2.43
1.02
21.40
1.02
1.16
89
0.520
D/E ratiox
1.564
1.527
1.576
1.510
1.474
1.632
1.844
1.831
2.055
1.951
0.587
1.844
1.604
66
0.838
Enterprise value€M
6.424
6.532
6.400
7.158
7.344
7.614
7.561
8.990
10.64
12.76
3.543
11.68%
6.82%
31
5.241
LT debt€M
8.582
9.615
10.00
10.70
12.20
13.94
15.73
18.33
19.77
22.45
1.840
12.97%
11.61%
32
Revenue
€9.142M
7.71%
1.00×
Cost of revenue
€5.143M
7.64%
0.99×
Operating expenses
€1.018M
8.55%
1.08×
Property and equipment
16.95%