1.706
Revenue€M
2.536
2.707
2.820
3.013
3.199
3.362
3.622
3.881
4.034
4.328
1.895
6.23%
6.10%
67
20.16
Revenue growth%
26.16
25.75
25.18
24.06
21.81
22.18
23.67
21.55
23.97
26.89
4.94
23.67
24.02
52
9.21
Gross margin%
7.22
9.93
6.97
4.14
2.54
3.48
0.69
0.40
3.20
1.50
12.01
1.50
3.34
76
11.20
Operating margin%
11.88
9.23
10.70
12.76
14.05
16.01
16.78
16.60
18.54
17.16
19.39
16.78
15.03
44
25.04
Net margin%
12.48
13.94
16.20
16.42
14.56
16.95
19.45
16.51
17.94
18.22
19.28
17.94
16.47
35
19.27
P/E ratio (avg)x
32.29
34.73
34.85
31.97
36.23
35.78
34.81
32.96
31.22
32.33
17.68
32.96
33.84
57
31.92
EV/EBITx
35.13
38.12
38.81
38.53
37.09
38.99
40.11
45.61
45.33
46.19
7.465
45.33
38.90
28
2.12
FCF yield (avg)%
14.31
11.52
11.81
12.70
15.56
15.26
15.66
18.13
20.19
21.64
12.31
18.13
15.41
77
16.60
FCF margin%
24.18
25.49
24.53
24.65
24.46
27.14
25.77
26.73
26.67
24.59
8.58
26.67
25.07
56
0.888
FCF / Net incomex
0.461
0.452
0.431
0.381
0.347
0.320
0.284
0.251
0.274
0.253
1.110
0.274
0.333
42
2.70
ROIC%
14.16
13.88
13.75
14.89
15.46
16.42
17.48
19.96
21.40
22.39
26.06
19.96
15.94
40
16.53
Return on equity%
0.90
0.40
0.40
0.40
2.05
0.68
0.91
0.66
0.40
1.32
21.82
0.68
0.67
86
4.85
Return on assets%
11.76
12.27
13.83
14.84
14.19
15.37
15.84
16.28
17.94
15.55
10.03
15.84
15.10
77
0.03
EPS€
0.07
0.07
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.03
0.17%
0.64%
—
18.51
EPS growth%
3.85
4.98
2.74
0.57
0.40
0.40
0.40
0.95
3.63
0.90
3.67
0.90
0.92
21
0.07
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
7.47%
6.33%
—
0.03
FCF per share€
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(2.94%)
(5.55%)
—
0.07
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
2.15%
0.45%
—
2.64
Div yield (avg)%
9.78
8.62
7.93
8.63
7.75
6.45
3.92
2.62
4.87
4.58
2.51
4.58
7.10
57
21.80
Payout ratio%
1.95
4.68
4.80
4.28
6.06
8.03
5.93
7.73
6.38
4.22
27.57
6.38
5.37
90
31.64
Shares (diluted)M
38.30
41.38
43.83
42.97
44.48
50.98
51.07
55.00
55.99
58.08
32.93
5.48%
4.04%
17
14.87
Buyback yield%
24.68
25.83
25.05
22.68
20.61
20.12
22.38
24.29
25.45
23.00
15.85
23.00
23.64
30
0.227
D/E ratiox
2.176
2.270
2.359
2.618
2.860
3.190
3.757
3.688
3.947
4.297
0.126
3.757
3.025
70
2.649
Enterprise value€M
2.599
2.654
3.130
3.347
3.940
4.595
4.999
5.618
5.523
6.077
0.604
9.06%
9.03%
12
3.283
LT debt€M
2.951
3.355
3.633
3.805
4.029
4.291
4.335
5.043
4.877
4.769
1.086
3.43%
6.31%
25
Revenue
€4.328M
6.10%
1.00×
Cost of revenue
€2.551M
6.14%
1.00×
Operating expenses
€0.775M
6.23%
1.01×
Property and equipment
16.85%