4.284
Revenue€M
2.487
2.535
2.588
2.664
2.765
2.840
2.933
3.015
3.156
3.232
4.491
3.17%
2.97%
30
17.94
Revenue growth%
11.60
13.61
12.79
10.09
10.17
7.44
8.06
8.97
11.00
8.39
21.22
8.39
10.13
64
12.68
Gross margin%
27.57
28.15
30.79
31.74
31.33
30.89
28.59
28.20
28.00
29.87
29.77
28.59
29.23
40
10.57
Operating margin%
11.61
8.75
9.81
7.43
6.52
5.83
3.65
3.57
1.37
3.38
21.62
3.57
6.17
81
28.48
Net margin%
24.62
26.87
25.26
22.57
23.41
24.78
23.61
21.10
20.55
21.15
12.12
21.15
23.51
47
29.26
P/E ratio (avg)x
22.09
19.40
17.62
16.13
14.10
14.16
12.85
12.70
12.45
12.53
10.03
12.70
14.13
84
29.09
EV/EBITx
5.080
5.262
5.493
4.841
5.069
5.446
4.599
4.353
3.735
3.190
8.561
4.353
4.955
22
29.25
FCF yield (avg)%
3.10
4.43
6.78
6.95
9.31
10.83
8.06
8.66
11.06
8.75
5.60
8.75
8.36
69
28.94
FCF margin%
24.19
22.26
22.52
24.58
24.41
23.02
24.16
22.77
20.20
21.47
21.86
22.77
22.90
70
1.445
FCF / Net incomex
0.853
0.936
1.042
1.084
0.992
0.955
0.862
0.786
0.792
0.808
0.490
0.808
0.899
14
4.18
ROIC%
0.90
0.40
1.58
0.40
0.40
0.40
1.48
0.40
0.40
0.57
14.87
0.40
0.40
83
22.98
Return on equity%
9.82
10.97
13.44
11.33
10.50
13.15
12.27
9.86
6.97
8.11
27.56
9.86
10.74
85
22.44
Return on assets%
5.32
5.10
6.93
5.34
2.88
0.40
0.40
2.71
5.25
4.38
17.47
2.71
4.74
8
0.05
EPS€
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.05
(5.06%)
0.41%
—
14.87
EPS growth%
15.73
14.17
12.45
9.79
10.54
10.63
10.55
10.58
12.25
10.84
21.19
10.63
10.74
56
0.03
Bookvalue per sh€
0.03
0.04
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.11
(7.95%)
(6.49%)
—
0.07
FCF per share€
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.08
(0.93%)
(4.56%)
—
0.13
Dividend per sh€
0.16
0.18
0.18
0.17
0.20
0.21
0.23
0.26
0.29
0.31
0.05
9.91%
8.50%
—
22.90
Div yield (avg)%
2.23
1.73
2.91
0.40
3.11
2.36
3.94
5.65
3.69
5.03
8.70
3.94
3.01
57
26.66
Payout ratio%
14.56
15.66
16.06
14.55
15.94
15.50
13.46
12.92
14.21
12.54
22.42
13.46
14.55
92
35.00
Shares (diluted)M
35.15
35.33
38.30
36.91
38.43
37.58
40.10
39.38
41.95
43.96
35.25
2.73%
1.49%
92
6.92
Buyback yield%
0.40
0.80
0.95
0.40
2.04
4.00
2.66
4.88
5.96
7.52
26.62
4.88
2.35
24
0.756
D/E ratiox
0.985
0.925
0.799
0.695
0.643
0.671
0.588
0.598
0.640
0.698
0.263
0.640
0.683
18
4.304
Enterprise value€M
4.155
4.349
4.285
4.201
4.480
4.775
5.036
5.463
5.483
5.568
3.870
4.44%
3.14%
61
1.976
LT debt€M
1.617
1.480
1.277
1.158
1.052
1.067
1.019
1.009
0.897
0.947
0.842
(2.09%)
(4.97%)
68
Revenue
€3.232M
2.97%
1.00×
Cost of revenue
€1.702M
2.95%
1.00×
Operating expenses
€0.791M
3.06%
1.01×
Property and equipment
13.82%