0.820
Revenue€M
0.572
0.606
0.652
0.717
0.781
0.839
0.922
0.985
1.061
1.143
0.873
7.92%
7.82%
23
18.62
Revenue growth%
25.97
27.35
29.30
28.37
29.04
29.86
27.82
26.39
27.17
26.36
20.95
27.17
27.58
16
28.71
Gross margin%
15.08
15.94
13.11
14.17
13.99
11.00
9.09
10.72
9.04
8.50
26.46
9.09
12.06
84
14.73
Operating margin%
1.64
0.40
1.87
2.66
0.40
0.40
0.40
0.88
3.21
4.79
23.47
0.88
1.26
47
26.46
Net margin%
16.15
18.75
18.17
18.04
18.03
18.75
15.83
18.32
15.42
16.20
8.84
16.20
18.03
41
25.89
P/E ratio (avg)x
10.33
11.76
11.08
10.77
10.68
12.28
12.20
13.95
15.91
18.40
18.84
13.95
11.98
14
19.37
EV/EBITx
56.21
66.13
70.36
82.21
83.68
83.88
92.70
109.0
118.8
141.3
26.14
109.0
83.78
73
22.35
FCF yield (avg)%
23.48
23.54
21.07
19.82
21.87
24.03
23.56
26.29
26.97
24.98
27.90
24.98
23.55
68
26.62
FCF margin%
24.33
24.60
24.70
23.41
20.44
20.09
23.03
26.01
23.61
25.50
11.30
23.61
23.97
68
0.610
FCF / Net incomex
0.177
0.160
0.174
0.189
0.194
0.201
0.209
0.190
0.193
0.207
1.447
0.201
0.191
74
9.59
ROIC%
27.58
25.04
26.69
29.06
26.11
24.65
22.11
24.02
24.33
25.56
29.95
24.33
25.30
13
24.76
Return on equity%
7.65
5.87
3.70
4.87
6.95
6.23
5.82
3.18
1.94
1.00
3.86
3.18
5.35
55
11.10
Return on assets%
22.03
23.00
23.32
25.64
24.51
24.61
25.41
25.19
22.39
22.50
6.49
24.61
23.91
85
0.03
EPS€
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.04
1.70%
2.73%
—
8.45
EPS growth%
30.60
31.51
33.17
31.24
30.06
27.79
26.86
25.40
25.86
23.77
4.25
25.86
28.93
44
0.04
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.03
0.02
0.03
(3.48%)
(3.87%)
—
0.04
FCF per share€
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(3.68%)
(4.77%)
—
0.03
Dividend per sh€
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
(2.12%)
0.55%
—
24.34
Div yield (avg)%
17.29
15.28
12.40
12.14
10.74
7.91
9.53
7.68
4.95
4.44
22.46
7.68
10.14
68
19.80
Payout ratio%
12.51
12.15
10.38
10.05
7.39
5.60
6.95
5.52
7.70
8.50
3.72
6.95
8.10
43
13.62
Shares (diluted)M
19.16
17.36
19.44
21.68
24.09
22.96
25.66
27.57
27.68
31.28
13.29
5.36%
6.41%
68
6.84
Buyback yield%
30.27
28.17
25.19
25.74
22.84
24.43
24.48
27.26
27.13
24.80
5.58
24.80
25.46
6
0.115
D/E ratiox
1.610
1.669
1.798
1.808
1.752
1.583
1.430
1.455
1.404
1.538
0.485
1.455
1.596
89
0.090
Enterprise value€M
1.082
1.145
1.238
1.247
1.378
1.406
1.557
1.832
1.848
2.077
0.350
8.55%
7.87%
62
0.487
LT debt€M
1.005
1.082
1.192
1.163
1.294
1.453
1.563
1.576
1.682
1.556
0.815
3.75%
3.64%
46
Revenue
€1.143M
7.82%
1.00×
Cost of revenue
€0.557M
8.06%
1.02×
Operating expenses
€0.207M
7.33%
0.96×
Property and equipment
21.36%
Goodwill & intangibles
19.26%