4.171
Revenue€M
3.565
3.761
3.905
4.096
4.255
4.557
4.727
5.049
5.414
5.685
4.318
5.96%
5.51%
60
17.48
Revenue growth%
28.16
28.17
31.01
33.41
31.24
32.67
34.61
31.92
33.44
34.11
23.37
33.44
32.30
47
28.52
Gross margin%
7.80
6.44
8.78
9.19
6.28
6.30
6.18
7.35
4.58
1.80
28.40
6.18
6.37
18
21.48
Operating margin%
11.73
14.22
17.21
17.59
20.32
17.55
19.98
18.69
20.26
19.38
2.72
19.38
18.14
78
18.25
Net margin%
17.86
18.66
16.63
16.36
17.96
15.69
13.87
11.51
9.24
9.62
29.05
11.51
16.03
29
24.77
P/E ratio (avg)x
35.36
32.16
34.16
35.77
31.66
31.51
27.31
29.53
28.24
24.14
26.67
28.24
31.58
38
36.93
EV/EBITx
22.08
23.08
25.09
27.50
29.21
29.80
27.51
29.69
28.72
27.32
19.94
28.72
27.51
83
19.57
FCF yield (avg)%
10.43
12.22
9.34
12.23
10.12
10.94
13.34
14.22
13.16
11.45
21.57
13.16
11.84
81
3.81
FCF margin%
28.07
28.27
27.81
26.96
27.78
29.97
28.54
31.18
29.03
26.42
21.96
29.03
28.17
31
0.325
FCF / Net incomex
1.854
1.788
1.794
1.844
1.665
1.849
1.758
1.864
1.773
1.975
1.007
1.849
1.819
58
10.68
ROIC%
2.62
3.95
3.29
0.59
0.59
1.40
2.34
1.89
2.63
1.27
27.54
1.89
2.12
84
27.84
Return on equity%
11.03
13.86
16.62
14.87
17.34
20.34
18.15
19.07
20.81
21.23
2.12
20.34
17.74
31
5.81
Return on assets%
23.96
25.27
25.54
22.85
24.23
24.99
27.99
26.57
25.00
26.99
25.28
26.57
25.13
35
0.03
EPS€
0.06
0.06
0.07
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.03
(2.81%)
2.35%
—
13.50
EPS growth%
13.17
14.46
14.30
12.77
13.55
10.71
10.76
8.21
10.14
7.93
20.16
10.14
11.76
17
0.05
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
2.01%
2.16%
—
0.01
FCF per share€
0.07
0.06
0.07
0.08
0.09
0.08
0.09
0.10
0.10
0.09
0.04
(0.65%)
3.76%
—
0.06
Dividend per sh€
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.04
3.62%
5.37%
—
12.91
Div yield (avg)%
6.37
7.71
5.29
7.39
6.63
6.14
7.33
7.42
9.11
9.02
19.01
7.42
7.36
56
26.25
Payout ratio%
23.23
22.02
24.27
22.63
20.65
20.63
21.93
19.01
21.31
21.70
23.09
21.31
21.81
77
59.29
Shares (diluted)M
53.88
57.25
58.82
66.23
66.61
75.90
69.80
67.64
69.13
67.04
60.74
0.13%
1.73%
36
28.04
Buyback yield%
24.67
25.50
25.41
24.97
25.06
22.28
20.78
21.93
24.40
22.21
14.55
22.21
24.54
35
1.378
D/E ratiox
0.873
0.898
1.020
1.224
1.273
1.415
1.459
1.642
1.945
2.314
1.446
1.642
1.344
36
5.790
Enterprise value€M
4.606
4.178
4.511
4.767
5.186
4.683
4.904
4.415
4.911
4.672
1.903
(2.06%)
(0.96%)
25
0.904
LT debt€M
0.589
0.598
0.580
0.591
0.614
0.729
0.830
0.858
0.866
1.000
2.608
10.22%
6.75%
81
Revenue
€5.685M
5.51%
1.00×
Cost of revenue
€3.447M
5.62%
1.01×
Operating expenses
€0.636M
4.97%
0.95×
Property and equipment
16.26%