5.372
Revenue€M
3.166
3.357
3.597
3.970
4.210
4.498
4.970
5.310
5.794
6.154
5.909
7.89%
7.90%
37
12.68
Revenue growth%
21.38
20.16
17.87
17.73
18.26
16.16
17.42
15.82
18.71
20.33
16.48
17.42
18.06
77
25.36
Gross margin%
2.51
2.55
4.44
7.18
4.68
4.71
4.27
1.64
0.40
2.58
19.59
2.58
3.43
79
20.47
Operating margin%
24.91
23.75
22.39
23.72
21.40
23.33
21.10
19.49
21.77
20.22
20.92
21.10
22.08
11
5.23
Net margin%
14.14
12.01
10.86
11.92
14.06
11.60
10.87
13.66
11.28
13.85
19.66
11.60
11.96
9
34.79
P/E ratio (avg)x
43.37
44.81
53.85
55.39
59.34
69.52
79.39
93.31
97.05
112.2
9.358
93.31
64.43
59
32.79
EV/EBITx
51.73
48.14
54.24
52.36
58.25
64.01
59.61
60.78
58.24
54.47
8.138
59.61
56.36
65
22.49
FCF yield (avg)%
9.37
11.95
14.64
16.67
16.24
16.82
19.18
21.20
18.85
17.76
5.40
18.85
16.75
22
2.26
FCF margin%
11.11
9.02
11.62
13.95
13.22
14.18
14.47
15.27
12.29
9.69
9.76
14.18
12.76
56
0.304
FCF / Net incomex
0.277
0.240
0.259
0.259
0.258
0.226
0.207
0.195
0.202
0.214
1.342
0.207
0.233
71
5.99
ROIC%
7.97
7.14
6.27
4.15
3.69
6.44
5.99
8.27
8.71
7.25
20.43
7.25
6.79
90
7.25
Return on equity%
24.03
22.51
23.46
21.52
18.83
18.09
15.14
12.90
14.67
15.87
10.41
15.14
18.46
84
18.84
Return on assets%
3.96
3.65
3.10
1.79
3.25
5.13
2.25
2.48
1.55
3.02
11.42
2.48
3.06
71
0.13
EPS€
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.03
0.03
0.03
0.14
(3.80%)
(3.85%)
—
24.42
EPS growth%
22.47
23.79
26.42
29.05
26.96
28.37
29.21
31.47
30.27
30.13
19.35
30.13
28.71
10
0.08
Bookvalue per sh€
0.04
0.04
0.05
0.06
0.06
0.07
0.07
0.09
0.10
0.12
0.15
12.86%
12.36%
—
0.08
FCF per share€
0.17
0.19
0.18
0.18
0.19
0.22
0.24
0.26
0.27
0.28
0.13
7.91%
4.60%
—
0.06
Dividend per sh€
0.06
0.06
0.07
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.14
(7.96%)
(3.97%)
—
8.33
Div yield (avg)%
26.85
27.32
24.41
26.15
28.10
25.53
24.46
23.44
25.89
24.18
15.64
24.46
25.71
47
24.72
Payout ratio%
14.37
12.43
12.97
10.70
13.39
15.68
18.63
19.22
18.77
18.69
10.96
18.69
15.02
31
37.38
Shares (diluted)M
33.19
37.28
34.95
34.17
36.97
33.91
33.70
36.51
36.22
35.54
37.04
(0.79%)
0.03%
62
22.86
Buyback yield%
31.82
33.42
34.22
36.14
39.05
36.48
34.51
32.93
33.89
35.63
9.92
34.51
34.37
16
1.026
D/E ratiox
0.365
0.394
0.431
0.439
0.403
0.413
0.470
0.509
0.481
0.441
0.925
0.470
0.435
31
5.785
Enterprise value€M
4.891
4.573
5.315
5.358
5.368
5.875
5.919
6.207
6.507
7.537
3.282
7.02%
5.74%
13
3.871
LT debt€M
9.770
9.815
10.37
11.86
13.98
13.97
14.60
17.61
20.22
21.02
3.856
8.51%
9.89%
72
Revenue
€6.154M
7.90%
1.00×
Cost of revenue
€3.282M
8.06%
1.01×
Operating expenses
€1.330M
7.69%
0.98×
Property and equipment
17.98%