0.517
Revenue€M
0.750
0.771
0.791
0.813
0.835
0.821
0.823
0.841
0.862
0.847
0.553
0.27%
1.29%
13
18.72
Revenue growth%
20.12
20.48
19.30
17.39
19.02
21.88
20.65
18.64
18.61
19.53
28.41
19.53
19.41
57
2.79
Gross margin%
29.77
29.16
27.56
28.13
25.66
26.28
24.32
25.31
22.84
24.46
5.32
24.46
25.97
82
12.14
Operating margin%
2.40
0.41
2.86
3.18
4.89
7.84
6.64
6.53
8.21
8.22
22.22
7.84
5.71
28
10.36
Net margin%
12.86
10.29
13.14
14.59
16.27
14.24
15.47
13.69
11.55
13.18
25.73
13.69
13.44
8
11.58
P/E ratio (avg)x
17.87
17.75
16.92
16.71
15.20
14.29
16.16
17.21
17.63
15.88
19.46
16.16
16.82
20
7.469
EV/EBITx
59.40
65.81
62.49
60.79
70.60
74.13
74.58
72.85
84.06
81.42
33.30
74.58
71.72
26
17.87
FCF yield (avg)%
20.88
19.91
18.65
16.06
13.73
13.82
14.26
12.02
9.09
7.92
13.28
12.02
14.04
31
17.44
FCF margin%
8.73
5.88
7.35
6.64
7.71
4.74
2.50
0.40
2.09
0.40
11.29
2.09
5.31
35
0.655
FCF / Net incomex
2.014
2.321
2.505
2.980
2.937
3.512
3.631
3.558
4.195
4.569
1.444
3.631
3.246
17
18.57
ROIC%
5.73
6.45
4.63
5.63
5.81
8.46
6.08
6.74
4.60
5.45
21.55
6.08
5.77
40
26.13
Return on equity%
7.11
6.08
6.58
5.69
8.24
7.44
8.86
8.99
7.15
9.93
5.74
8.86
7.30
18
27.61
Return on assets%
21.08
20.28
17.51
14.87
11.92
11.65
11.56
11.27
9.86
8.74
14.64
11.27
11.79
80
—
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
8.57%
8.27%
—
10.80
EPS growth%
25.01
24.82
25.24
24.75
26.82
26.35
26.78
27.49
29.69
32.62
15.46
27.49
26.57
56
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
4.85%
2.34%
—
—
FCF per share€
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
14.44%
9.78%
—
—
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(1.35%)
(2.45%)
—
23.40
Div yield (avg)%
13.56
13.01
12.52
12.52
14.73
16.81
16.26
16.44
16.04
13.86
28.80
16.26
14.29
48
21.57
Payout ratio%
17.64
15.74
14.83
15.73
15.68
13.69
13.67
11.30
10.49
13.30
17.26
13.30
14.26
49
106.6
Shares (diluted)M
139.6
137.8
153.8
171.8
174.1
170.6
184.6
194.8
230.7
232.2
109.6
5.93%
5.07%
28
7.67
Buyback yield%
5.80
4.61
5.72
8.18
8.18
5.35
6.11
8.67
6.99
9.46
24.13
6.99
6.55
73
1.690
D/E ratiox
2.455
2.908
2.934
3.076
3.024
3.559
4.123
4.223
4.672
4.868
0.864
4.223
3.318
76
0.725
Enterprise value€M
0.119
0.106
0.104
0.105
0.118
0.104
0.105
0.100
0.092
0.085
0.314
(6.22%)
(4.40%)
44
0.161
LT debt€M
0.346
0.371
0.368
0.319
0.338
0.313
0.280
0.255
0.250
0.219
0.780
(8.29%)
(5.15%)
35
Revenue
€0.847M
1.29%
1.00×
Cost of revenue
€0.528M
1.49%
1.02×
Operating expenses
€0.165M
1.05%
0.98×
Property and equipment
19.34%
Spread over hurdle
69.21%