0.023
Revenue€M
0.031
0.033
0.035
0.037
0.041
0.044
0.047
0.052
0.057
0.025
0.025
8.98%
7.60%
87
18.21
Revenue growth%
2.85
4.37
6.89
5.23
7.11
5.72
7.58
8.20
8.00
11.51
3.74
7.58
6.31
85
22.92
Gross margin%
9.69
11.12
13.32
13.06
13.11
13.45
14.67
14.43
14.45
13.95
19.66
14.43
13.21
76
11.61
Operating margin%
15.95
16.29
15.39
15.95
14.02
11.31
8.57
6.00
7.08
20.69
2.47
8.57
14.40
53
3.13
Net margin%
15.01
12.35
14.53
13.74
11.95
12.24
14.38
13.01
15.75
11.95
11.03
13.01
13.96
50
29.99
P/E ratio (avg)x
13.73
12.55
11.20
10.05
8.555
7.750
7.208
7.075
6.697
17.99
25.17
7.208
9.301
82
30.29
EV/EBITx
42.84
39.22
42.40
41.63
37.51
42.08
41.83
37.62
38.62
24.66
30.63
38.62
40.66
58
15.28
FCF yield (avg)%
0.47
3.23
1.01
0.40
0.40
1.20
2.17
3.40
2.53
13.10
5.25
2.17
1.69
75
26.42
FCF margin%
25.31
27.33
28.38
28.95
26.34
28.38
27.13
29.13
26.14
15.41
12.38
27.13
27.23
72
1.716
FCF / Net incomex
1.464
1.684
1.868
1.944
2.106
2.070
2.049
2.284
2.510
1.789
0.919
2.106
1.996
70
9.81
ROIC%
9.12
11.95
13.83
16.38
18.52
18.09
18.40
15.79
17.73
7.60
2.96
18.09
16.08
77
21.88
Return on equity%
26.90
27.88
28.54
30.76
29.87
32.59
30.89
28.33
28.70
28.86
17.87
29.87
28.62
72
7.15
Return on assets%
26.43
26.67
27.75
29.19
26.34
26.80
29.59
32.05
29.67
10.86
25.05
29.59
27.28
6
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
8.02%
7.11%
—
29.42
EPS growth%
1.03
0.40
2.65
2.66
4.68
6.43
9.32
10.92
10.35
15.79
14.56
9.32
3.90
50
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
2.58%
2.08%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
(0.61%)
(0.89%)
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
5.90%
4.99%
—
8.01
Div yield (avg)%
18.03
15.52
16.55
14.95
13.83
15.96
13.09
15.37
18.01
26.80
14.39
15.37
15.74
12
3.21
Payout ratio%
2.25
5.13
3.21
3.56
6.24
6.01
4.43
6.58
4.93
2.83
9.85
6.01
4.68
51
23.86
Shares (diluted)M
38.61
42.62
48.55
56.80
66.45
72.58
81.96
97.90
96.10
24.24
24.68
11.09%
11.72%
18
15.62
Buyback yield%
1.34
4.11
6.02
3.84
4.51
5.21
3.40
2.02
0.40
29.02
5.19
3.40
3.62
88
1.760
D/E ratiox
1.138
0.994
0.957
1.047
0.917
0.930
1.027
1.133
1.149
1.453
0.268
1.027
1.032
50
—
Enterprise value€M
0.034
0.034
0.038
0.045
0.050
0.049
0.047
0.051
0.051
0.015
0.015
2.49%
7.07%
31
—
LT debt€M
0.011
0.010
—
—
—
—
—
—
—
0.036
0.029
(4.79%)
(4.94%)
89
Revenue
€0.057M
7.60%
1.00×
Cost of revenue
€0.039M
7.62%
1.00×
Operating expenses
€0.014M
7.69%
1.01×
Property and equipment
16.41%