0.429
Revenue€M
1.296
1.347
1.382
1.430
1.479
1.527
1.566
1.583
1.648
1.726
0.441
3.14%
2.97%
88
8.67
Revenue growth%
21.76
19.18
21.49
23.47
20.92
21.65
21.93
19.87
20.75
22.53
28.68
21.65
21.57
14
11.93
Gross margin%
1.84
0.49
3.08
3.59
1.66
0.40
2.81
3.11
0.40
2.67
4.34
2.67
2.26
6
22.04
Operating margin%
13.86
15.78
17.07
19.99
17.15
14.27
13.51
14.71
14.70
12.42
8.01
14.27
14.70
11
25.48
Net margin%
13.26
11.78
11.17
12.97
15.88
16.23
14.17
14.72
17.60
16.15
12.39
16.15
14.45
48
23.18
P/E ratio (avg)x
12.73
13.44
13.42
13.02
14.16
15.86
17.39
17.16
16.67
15.36
10.23
16.67
14.76
67
27.97
EV/EBITx
36.43
42.22
48.84
46.45
45.52
43.84
46.80
47.07
54.05
57.59
20.76
47.07
46.63
85
29.54
FCF yield (avg)%
16.21
15.35
14.39
15.15
13.30
14.45
13.75
14.30
17.28
15.03
9.60
14.45
14.74
25
20.96
FCF margin%
27.72
25.14
25.38
26.52
24.60
22.55
19.92
22.48
22.24
25.13
6.40
22.48
24.86
85
0.348
FCF / Net incomex
0.234
0.256
0.260
0.288
0.270
0.312
0.302
0.343
0.319
0.327
1.037
0.319
0.295
83
8.65
ROIC%
32.09
32.11
29.14
29.15
28.02
25.77
27.62
26.52
28.70
27.86
20.58
27.62
28.36
31
19.09
Return on equity%
26.86
25.75
23.14
23.47
21.07
21.97
24.50
25.09
26.52
28.67
8.68
25.09
24.79
10
12.46
Return on assets%
4.89
2.72
1.19
0.40
2.90
2.17
2.27
4.24
2.12
4.43
15.44
2.27
2.49
77
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.90%)
0.90%
—
12.51
EPS growth%
25.70
24.18
23.42
25.11
27.29
28.99
27.19
26.64
27.74
26.19
24.25
27.19
26.41
86
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
0.01
0.01
—
9.44%
10.76%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
0.01
3.34%
0.45%
—
—
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
(1.25%)
(2.95%)
—
19.84
Div yield (avg)%
19.35
21.28
22.33
19.78
20.06
21.27
20.55
18.80
18.48
17.70
23.07
18.80
19.92
84
3.35
Payout ratio%
14.02
12.84
14.05
16.49
17.15
19.06
17.63
14.65
15.61
12.65
14.76
15.61
15.13
63
175.3
Shares (diluted)M
174.4
186.6
164.0
168.3
150.5
132.0
116.5
115.3
108.8
98.72
176.5
(8.09%)
(5.31%)
55
15.33
Buyback yield%
0.40
0.40
1.17
3.49
2.83
1.92
4.21
4.70
4.69
3.51
16.04
4.21
3.16
71
1.569
D/E ratiox
1.019
1.086
1.249
1.463
1.494
1.557
1.544
1.640
1.731
1.699
1.363
1.640
1.519
85
1.495
Enterprise value€M
1.998
2.231
2.443
2.689
2.843
3.035
3.220
3.423
4.005
4.430
0.216
9.28%
10.05%
89
0.108
LT debt€M
1.419
1.451
1.295
1.300
1.352
1.420
1.456
1.506
1.573
1.761
0.885
5.44%
2.61%
51
Revenue
€1.726M
2.97%
1.00×
Cost of revenue
€1.083M
3.17%
1.02×
Operating expenses
€0.223M
2.26%
0.93×
Property and equipment
17.64%