0.883
Revenue€M
2.815
2.983
3.142
3.376
3.481
3.671
3.830
4.089
4.219
4.532
0.945
5.42%
5.40%
40
6.63
Revenue growth%
23.33
25.32
23.77
25.32
26.68
25.82
23.14
24.97
25.99
26.26
2.36
25.82
25.32
24
15.01
Gross margin%
10.99
9.67
9.58
8.22
6.87
4.52
3.41
0.42
0.40
3.03
16.57
3.03
5.69
66
21.95
Operating margin%
21.06
20.84
19.51
18.08
18.63
19.89
20.30
21.31
22.58
23.41
4.83
21.31
20.57
47
29.85
Net margin%
11.89
9.80
12.16
9.40
11.11
10.31
12.95
15.81
12.95
14.97
17.68
12.95
12.03
41
25.91
P/E ratio (avg)x
27.13
27.21
27.36
29.25
28.97
31.49
29.97
27.58
27.33
26.43
32.16
27.58
27.47
45
30.91
EV/EBITx
13.17
12.23
12.08
10.43
10.93
11.13
9.472
9.270
8.145
8.187
8.931
9.270
10.68
7
26.57
FCF yield (avg)%
12.09
11.59
14.39
11.66
13.99
16.51
17.54
19.35
17.94
18.80
21.63
17.94
15.45
21
20.00
FCF margin%
25.96
26.21
23.61
22.50
25.37
22.44
23.56
20.87
22.04
19.21
29.20
22.04
23.03
40
1.780
FCF / Net incomex
1.639
1.898
1.795
1.794
1.846
1.833
1.826
1.796
1.792
1.869
0.270
1.826
1.811
38
4.21
ROIC%
24.19
23.16
25.14
24.55
23.35
23.02
22.77
22.82
19.91
17.91
19.16
22.77
23.09
64
23.58
Return on equity%
27.09
27.95
27.95
25.15
26.32
23.70
25.39
25.49
24.07
25.58
25.63
25.39
25.53
77
12.98
Return on assets%
24.49
23.46
22.19
19.80
18.84
16.26
19.06
19.24
18.56
15.63
16.36
18.56
19.15
48
0.13
EPS€
0.21
0.22
0.21
0.23
0.24
0.24
0.24
0.27
0.30
0.30
0.14
4.43%
5.45%
—
18.57
EPS growth%
29.21
29.03
26.40
24.14
22.61
25.35
24.54
23.61
25.82
23.02
15.09
24.54
24.95
32
0.13
Bookvalue per sh€
0.16
0.14
0.15
0.14
0.13
0.12
0.13
0.12
0.10
0.10
0.07
(4.40%)
(3.98%)
—
0.18
FCF per share€
0.23
0.24
0.27
0.26
0.28
0.33
0.35
0.40
0.42
0.43
0.04
9.37%
5.84%
—
0.06
Dividend per sh€
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.15
(0.22%)
(1.73%)
—
25.82
Div yield (avg)%
34.87
37.79
38.52
40.50
39.81
41.30
40.45
41.05
42.53
41.55
14.11
41.30
40.47
62
4.75
Payout ratio%
1.15
0.40
0.40
0.40
1.48
2.76
5.65
5.55
6.76
9.49
2.09
5.65
2.12
16
22.13
Shares (diluted)M
21.79
19.58
18.39
19.97
20.21
20.71
20.45
21.69
21.21
22.55
22.25
2.21%
0.05%
69
21.99
Buyback yield%
16.18
14.44
14.96
16.10
15.49
16.01
16.16
13.98
14.20
14.62
22.98
14.62
15.23
54
0.614
D/E ratiox
1.962
2.345
2.330
2.465
2.493
2.991
2.951
3.194
3.492
3.538
1.510
3.194
2.722
31
5.629
Enterprise value€M
2.128
2.151
2.102
2.248
2.499
2.255
2.534
2.678
2.424
2.456
3.497
(0.35%)
1.95%
38
3.032
LT debt€M
5.104
5.235
5.331
5.310
5.049
4.964
4.661
5.027
4.788
4.803
4.745
(1.00%)
(0.22%)
32
Revenue
€4.532M
5.40%
1.00×
Cost of revenue
€3.173M
5.67%
1.03×
Operating expenses
€0.826M
5.09%
0.97×
Property and equipment
18.22%