1.754
Revenue€M
4.311
4.629
4.826
5.093
5.319
5.623
5.981
6.252
6.541
7.019
1.896
5.70%
5.62%
84
21.80
Revenue growth%
12.54
10.54
12.90
11.50
9.00
6.21
4.93
4.83
7.39
7.42
23.46
6.21
8.21
77
6.75
Gross margin%
1.48
2.12
1.31
1.55
0.62
0.42
0.40
1.78
0.40
2.38
20.36
0.42
1.39
12
23.74
Operating margin%
31.71
29.69
29.62
31.61
29.64
30.34
28.19
30.10
31.75
33.99
23.29
30.34
30.22
33
12.05
Net margin%
34.21
34.87
35.80
37.68
39.72
37.76
40.53
39.25
39.05
38.72
14.33
39.05
38.24
93
11.29
P/E ratio (avg)x
12.17
11.15
10.59
10.55
10.90
11.14
12.10
12.71
11.54
11.57
6.115
11.57
11.35
24
25.72
EV/EBITx
7.225
7.656
8.711
8.859
9.141
10.41
10.36
11.87
12.60
14.52
27.84
11.87
9.749
94
29.86
FCF yield (avg)%
14.49
14.72
17.42
18.19
16.92
17.24
18.57
15.79
14.05
15.54
28.89
15.79
16.35
37
7.50
FCF margin%
12.10
13.03
11.42
12.50
11.37
12.01
9.69
7.93
9.65
10.73
12.19
9.69
11.39
11
0.313
FCF / Net incomex
0.915
1.026
1.100
1.094
1.204
1.327
1.277
1.451
1.397
1.449
1.227
1.397
1.240
77
26.24
ROIC%
9.37
9.26
9.13
7.81
8.39
8.05
9.18
6.75
3.82
4.94
9.35
6.75
8.22
33
18.82
Return on equity%
12.98
15.70
16.57
17.16
15.33
18.08
15.24
17.89
16.69
19.13
2.03
17.89
16.63
40
17.17
Return on assets%
18.88
21.54
23.07
20.81
19.20
21.33
24.17
21.78
19.52
17.07
6.25
21.33
21.07
62
0.01
EPS€
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
9.13%
8.98%
—
18.69
EPS growth%
7.42
8.98
11.17
12.27
13.43
12.54
15.13
13.67
10.69
8.78
25.58
12.54
11.72
20
0.01
Bookvalue per sh€
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.08
0.03
10.27%
7.21%
—
0.03
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
8.98%
11.10%
—
0.03
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
0.45%
(1.07%)
—
19.03
Div yield (avg)%
16.32
14.52
15.65
17.75
18.81
19.42
20.65
21.12
22.32
23.21
10.47
21.12
19.12
56
17.33
Payout ratio%
8.44
9.84
10.73
10.09
7.23
6.55
7.18
6.75
5.79
6.88
16.15
6.75
7.21
28
49.35
Shares (diluted)M
42.15
44.51
41.72
38.99
39.44
36.07
34.44
33.55
35.44
32.43
50.08
(3.84%)
(3.39%)
55
20.98
Buyback yield%
26.54
25.36
23.78
26.74
25.97
23.73
25.12
26.31
23.89
22.71
6.79
23.89
25.24
30
1.723
D/E ratiox
1.838
2.051
1.840
1.739
1.546
1.382
1.342
1.250
1.163
1.177
1.104
1.250
1.464
58
3.749
Enterprise value€M
3.617
3.399
3.180
3.165
2.957
2.950
3.129
3.059
3.017
2.904
4.903
(0.36%)
(2.19%)
62
2.046
LT debt€M
13.08
13.76
14.22
14.02
16.21
17.00
18.40
18.11
19.23
19.30
1.284
3.56%
5.35%
87
Revenue
€7.019M
5.62%
1.00×
Cost of revenue
€4.245M
5.53%
0.99×
Operating expenses
€1.384M
5.82%
1.02×
Property and equipment
18.31%