0.599
Revenue€M
1.001
1.041
1.083
1.104
1.132
1.198
1.240
1.291
1.359
1.404
0.640
4.41%
3.74%
56
27.51
Revenue growth%
7.91
5.18
8.18
10.53
10.09
12.58
15.46
12.66
14.61
14.47
16.59
14.47
11.56
29
18.15
Gross margin%
2.85
3.34
3.46
1.13
0.99
0.40
0.40
0.54
0.40
0.40
21.73
0.40
0.77
91
15.61
Operating margin%
8.21
6.62
4.28
4.80
6.53
8.29
6.09
5.96
3.43
5.25
14.95
5.96
6.02
47
12.00
Net margin%
26.40
23.92
21.40
19.16
21.75
21.27
20.30
21.85
23.12
26.02
20.79
21.85
21.80
32
24.97
P/E ratio (avg)x
31.28
36.78
40.64
41.41
46.10
44.14
42.79
42.28
41.51
42.47
17.87
42.47
41.89
11
17.34
EV/EBITx
10.16
9.782
11.29
10.93
12.70
13.51
13.91
14.74
14.56
13.90
10.65
13.91
13.11
40
12.09
FCF yield (avg)%
24.02
21.15
22.27
22.44
21.44
22.86
21.84
21.32
22.79
23.58
19.01
22.79
22.36
7
6.87
FCF margin%
12.47
14.82
14.89
16.86
14.67
17.11
18.69
17.53
14.63
13.90
26.22
17.11
14.86
91
1.518
FCF / Net incomex
0.901
0.988
1.127
1.213
1.186
1.247
1.383
1.479
1.671
1.763
1.484
1.479
1.230
13
24.05
ROIC%
0.40
0.40
1.59
0.40
0.40
0.40
0.40
0.40
0.66
2.48
24.28
0.40
0.40
31
3.52
Return on equity%
6.59
5.45
3.56
6.04
5.31
7.44
5.07
2.09
1.33
2.60
24.20
2.60
5.19
51
19.30
Return on assets%
17.16
14.70
16.15
17.42
15.53
16.79
15.18
17.46
17.32
16.57
23.54
16.79
16.68
18
0.04
EPS€
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.04
11.41%
8.00%
—
10.54
EPS growth%
5.62
7.79
10.64
13.32
14.04
12.67
13.62
15.02
16.81
16.11
10.85
15.02
13.47
33
0.04
Bookvalue per sh€
0.05
0.05
0.06
0.06
0.07
0.06
0.07
0.06
0.06
0.06
0.02
(2.55%)
2.28%
—
0.05
FCF per share€
0.05
0.05
0.05
0.04
0.05
0.05
0.06
0.05
0.06
0.07
0.01
8.73%
5.63%
—
0.01
Dividend per sh€
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.07
0.06
0.06
0.05
1.48%
1.05%
—
18.19
Div yield (avg)%
16.52
16.49
16.80
18.00
18.13
20.63
22.29
21.85
20.74
20.53
20.30
20.74
19.33
46
4.63
Payout ratio%
22.42
20.31
18.24
18.70
21.51
22.47
21.41
22.77
20.75
20.95
13.78
21.41
21.18
93
29.41
Shares (diluted)M
27.89
25.31
23.12
21.67
23.69
22.83
25.27
28.82
28.75
28.46
28.93
3.74%
(0.80%)
37
5.49
Buyback yield%
17.60
19.74
20.83
22.73
21.38
18.73
18.95
18.06
18.17
16.78
13.48
18.17
18.84
67
1.746
D/E ratiox
0.241
0.264
0.292
0.325
0.305
0.292
0.280
0.266
0.289
0.294
0.911
0.289
0.291
71
0.816
Enterprise value€M
1.787
1.883
2.176
2.463
2.342
2.667
2.729
2.934
3.263
3.628
1.457
9.15%
6.98%
38
0.994
LT debt€M
0.675
0.593
0.655
0.692
0.729
0.778
0.830
0.851
0.859
0.895
0.587
4.20%
2.69%
95
Revenue
€1.404M
3.74%
1.00×
Cost of revenue
€0.657M
3.57%
0.98×
Operating expenses
€0.308M
4.10%
1.03×
Property and equipment
15.83%