0.054
Revenue€M
0.226
0.227
0.233
0.231
0.237
0.240
0.248
0.253
0.252
0.255
0.056
1.46%
1.39%
65
16.40
Revenue growth%
26.52
29.13
29.36
28.38
31.34
28.90
30.68
31.74
32.07
30.88
22.57
30.88
30.02
71
27.88
Gross margin%
7.12
7.37
4.96
2.19
1.76
3.81
4.57
2.61
3.82
4.22
28.00
3.82
4.02
59
23.89
Operating margin%
10.46
12.15
9.18
8.19
10.25
8.30
9.27
12.15
12.95
11.83
8.62
11.83
10.36
41
5.52
Net margin%
27.94
29.73
29.73
29.93
27.56
26.75
26.93
26.69
25.62
23.00
27.13
26.69
27.24
16
18.89
P/E ratio (avg)x
17.09
16.63
18.05
17.54
19.10
17.17
15.13
15.05
13.07
12.50
9.494
15.05
16.86
41
23.47
EV/EBITx
9.049
9.914
10.99
11.17
12.11
10.64
11.60
11.11
9.728
9.880
37.81
10.64
10.81
82
19.13
FCF yield (avg)%
15.53
16.37
18.65
17.30
17.07
16.63
15.10
13.16
16.06
13.33
20.74
15.10
16.21
30
5.84
FCF margin%
19.51
17.40
18.14
17.12
19.19
19.85
20.19
20.23
21.07
23.52
8.19
20.23
19.68
78
0.612
FCF / Net incomex
1.313
1.452
1.729
1.896
2.074
2.485
2.532
3.017
3.597
4.209
0.701
3.017
2.280
14
10.87
ROIC%
0.40
0.40
1.55
2.74
4.00
1.02
2.25
2.25
0.76
0.40
28.63
1.02
1.29
36
7.99
Return on equity%
12.70
13.61
14.01
13.95
12.35
14.88
14.89
17.20
16.85
15.89
17.07
15.89
14.45
86
9.00
Return on assets%
23.54
21.60
21.15
18.50
18.54
19.94
21.96
23.77
26.18
25.70
19.38
23.77
21.78
21
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
3.61%
2.79%
—
21.04
EPS growth%
14.66
13.67
12.93
14.28
16.33
18.48
20.21
18.34
19.73
18.31
6.86
18.48
17.32
51
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
0.01
1.95%
0.19%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
(3.69%)
(2.52%)
—
0.01
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.01%
2.75%
—
13.97
Div yield (avg)%
0.40
2.05
0.71
2.91
2.25
0.40
0.64
0.40
2.31
2.57
7.29
0.64
1.38
32
11.38
Payout ratio%
18.30
19.24
18.95
18.05
19.67
21.32
22.36
24.56
27.39
25.19
7.06
24.56
20.49
28
12.63
Shares (diluted)M
16.06
18.52
18.98
21.22
20.39
22.23
24.02
28.02
28.78
28.32
12.67
6.79%
7.38%
41
27.49
Buyback yield%
14.88
16.94
19.69
18.29
16.26
19.03
16.20
14.95
12.72
13.38
14.03
14.95
16.23
54
0.364
D/E ratiox
2.246
2.589
2.981
3.180
3.017
3.382
3.449
4.032
4.332
4.424
0.324
4.032
3.281
62
0.041
Enterprise value€M
0.165
0.185
0.199
0.233
0.233
0.243
0.244
0.286
0.321
0.350
0.094
8.46%
8.44%
43
0.185
LT debt€M
0.172
0.179
0.213
0.205
0.207
0.217
0.236
0.272
0.302
0.358
0.144
11.58%
7.27%
27
Revenue
€0.255M
1.39%
1.00×
Cost of revenue
€0.138M
1.26%
0.99×
Operating expenses
€0.050M
1.83%
1.04×
Goodwill & intangibles
15.77%
Property and equipment
14.86%
Spread over hurdle
46.62%