1.129
Revenue€M
1.934
2.002
2.086
2.157
2.274
2.381
2.447
2.486
2.599
2.685
1.250
3.38%
3.57%
16
6.75
Revenue growth%
26.29
26.85
27.31
26.31
24.89
27.03
29.99
31.69
29.36
28.57
18.37
29.36
27.17
37
14.49
Gross margin%
9.51
9.53
9.07
6.42
5.82
8.17
8.94
11.46
13.15
11.41
14.75
11.41
9.29
66
2.26
Operating margin%
10.57
9.50
6.70
5.62
8.43
9.52
8.06
6.91
8.34
7.37
5.77
8.06
8.20
76
21.37
Net margin%
3.91
4.76
5.39
6.26
4.82
4.55
3.06
3.79
4.89
4.65
27.80
4.55
4.70
41
9.810
P/E ratio (avg)x
6.435
5.806
5.963
5.845
6.151
6.751
5.973
6.144
6.442
5.998
27.76
6.144
6.071
33
17.29
EV/EBITx
44.15
43.74
45.40
49.68
50.15
46.88
47.63
53.07
51.23
56.85
33.26
51.23
48.66
27
17.14
FCF yield (avg)%
5.98
8.85
5.96
8.30
5.88
7.67
9.11
10.47
11.71
14.04
11.24
10.47
8.58
14
5.27
FCF margin%
28.13
29.08
29.53
30.99
28.32
25.70
24.76
25.65
27.64
24.84
11.49
25.65
27.88
36
1.213
FCF / Net incomex
1.232
1.247
1.115
0.976
1.023
0.877
0.761
0.761
0.779
0.799
1.447
0.779
0.926
49
13.94
ROIC%
8.42
10.16
12.24
14.05
14.38
15.16
13.57
11.08
13.37
10.53
19.07
13.37
12.80
36
13.91
Return on equity%
10.49
8.22
6.48
9.41
6.96
5.23
6.56
7.26
8.60
9.19
3.37
7.26
7.74
55
3.54
Return on assets%
15.67
15.95
15.25
14.97
15.89
13.84
12.32
12.29
10.34
10.44
9.15
12.29
14.41
61
0.06
EPS€
0.08
0.09
0.09
0.11
0.11
0.11
0.11
0.11
0.13
0.14
0.07
4.53%
7.32%
—
11.23
EPS growth%
30.77
27.88
24.98
26.45
25.99
26.16
25.03
27.07
26.35
25.54
18.99
26.16
26.26
33
0.02
Bookvalue per sh€
0.06
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.05
0.02
(1.95%)
(1.82%)
—
0.05
FCF per share€
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(2.07%)
(2.36%)
—
0.04
Dividend per sh€
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.04
(3.88%)
2.10%
—
22.20
Div yield (avg)%
10.49
13.39
16.23
19.01
16.55
18.05
20.37
18.67
17.21
14.66
25.60
18.05
16.88
56
16.87
Payout ratio%
30.16
30.93
29.41
29.72
29.10
26.42
29.40
27.04
29.20
28.01
2.99
28.01
29.30
31
20.65
Shares (diluted)M
21.76
20.98
20.10
20.67
21.43
21.99
21.00
23.03
23.93
21.83
21.08
0.37%
(0.51%)
87
17.20
Buyback yield%
21.74
19.72
16.84
17.32
15.56
16.37
16.68
17.26
15.93
17.97
18.87
16.68
17.05
14
0.276
D/E ratiox
0.813
0.924
0.963
1.132
1.245
1.359
1.314
1.522
1.611
1.797
1.269
1.522
1.280
6
1.218
Enterprise value€M
1.060
1.130
1.089
1.200
1.294
1.365
1.246
1.166
1.049
1.095
0.450
(3.29%)
1.32%
73
1.270
LT debt€M
2.031
1.940
2.144
2.213
2.120
2.082
2.140
2.248
2.573
2.881
1.505
6.32%
4.15%
38
Revenue
€2.685M
3.57%
1.00×
Cost of revenue
€1.530M
3.44%
0.99×
Operating expenses
€0.419M
4.43%
1.09×
Property and equipment
16.14%