13.88
Revenue€M
8.836
9.284
9.867
10.55
11.31
12.15
12.49
13.28
14.27
15.01
14.25
5.82%
5.81%
39
15.12
Revenue growth%
11.93
12.69
15.57
18.46
20.75
23.22
24.86
24.78
25.50
26.16
6.19
24.86
21.99
22
16.63
Gross margin%
15.84
13.84
15.47
13.56
12.73
11.70
14.15
12.43
14.50
16.32
14.40
14.15
14.00
26
23.98
Operating margin%
11.29
9.75
10.12
9.90
7.04
9.14
11.34
12.00
12.06
12.61
23.22
12.00
10.71
58
2.31
Net margin%
32.52
29.88
30.67
28.07
30.28
31.25
31.28
29.36
30.08
30.29
14.39
30.29
30.29
81
14.43
P/E ratio (avg)x
32.17
37.52
41.21
46.10
53.14
58.65
60.44
60.50
66.72
71.77
8.053
60.50
55.89
58
34.91
EV/EBITx
37.63
41.39
47.89
48.50
55.96
65.35
77.30
86.28
97.70
105.4
8.525
86.28
60.66
23
9.83
FCF yield (avg)%
2.44
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
18.03
0.40
0.40
55
27.40
FCF margin%
23.67
25.17
22.97
22.76
25.40
25.29
22.89
25.20
24.25
24.49
12.32
24.49
24.37
77
1.007
FCF / Net incomex
0.994
0.989
1.015
0.993
1.100
1.045
1.091
0.998
1.002
1.015
1.698
1.015
1.008
60
10.98
ROIC%
10.68
8.45
5.45
4.16
6.39
4.21
3.81
3.74
5.81
3.87
24.93
3.87
4.83
35
21.19
Return on equity%
12.35
14.29
15.62
13.32
14.79
16.16
14.21
17.19
17.56
16.14
13.06
16.16
15.20
6
15.64
Return on assets%
28.85
29.67
31.52
33.25
32.40
34.98
34.18
34.24
36.26
37.81
24.44
34.98
33.71
9
0.01
EPS€
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.01
8.04%
7.49%
—
23.12
EPS growth%
19.90
19.29
17.55
16.17
17.85
15.16
13.25
11.17
10.00
11.80
16.32
11.80
15.67
6
0.02
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.09%
2.09%
—
0.02
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.24%)
(3.41%)
—
0.02
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.69%
2.64%
—
21.99
Div yield (avg)%
21.03
20.06
21.35
23.06
23.81
23.48
25.15
27.14
27.26
29.59
5.46
27.14
23.64
81
3.60
Payout ratio%
1.69
2.12
3.69
2.84
3.55
4.00
3.57
3.14
3.39
1.84
17.18
3.39
3.27
22
563.2
Shares (diluted)M
501.2
490.8
463.6
437.1
441.1
439.3
475.6
449.8
429.3
398.4
554.0
(2.02%)
(3.13%)
71
11.28
Buyback yield%
20.45
19.16
19.79
22.28
24.12
24.81
27.05
28.15
26.41
27.86
22.73
27.05
24.47
63
0.296
D/E ratiox
1.279
1.478
1.479
1.550
1.558
1.782
1.922
1.949
2.245
2.375
1.342
1.949
1.670
93
3.481
Enterprise value€M
5.062
5.152
5.605
6.018
6.467
6.892
6.707
7.464
8.025
7.665
13.63
3.46%
5.11%
58
9.663
LT debt€M
8.984
8.836
9.998
9.347
8.742
8.583
9.300
9.255
10.12
11.19
2.744
5.06%
1.40%
60
Revenue
€15.01M
5.81%
1.00×
Cost of revenue
€8.141M
5.83%
1.00×
Operating expenses
€3.297M
5.81%
1.00×
Property and equipment
17.50%