0.580
Revenue€M
0.932
1.005
1.087
1.148
1.245
1.354
1.435
1.544
1.654
1.760
0.628
7.17%
7.23%
48
19.95
Revenue growth%
10.30
10.36
10.33
7.62
9.81
10.70
13.55
15.91
13.83
14.04
11.47
13.83
10.53
61
9.60
Gross margin%
10.49
12.67
11.40
8.75
11.56
14.00
14.42
16.42
18.37
20.97
27.45
16.42
13.34
65
28.02
Operating margin%
10.96
12.76
15.48
15.07
12.63
13.45
15.31
16.89
15.77
18.58
16.20
15.77
15.19
52
29.02
Net margin%
18.37
19.89
21.00
20.90
22.83
21.49
21.15
18.73
20.60
23.43
11.14
21.15
20.95
65
6.468
P/E ratio (avg)x
46.92
48.25
56.31
64.78
64.93
73.31
83.38
98.75
99.78
101.7
8.916
98.75
69.12
39
25.21
EV/EBITx
32.24
36.49
35.66
38.55
40.89
42.79
44.86
44.97
48.95
54.15
18.10
44.97
41.84
17
15.50
FCF yield (avg)%
6.82
6.06
6.62
6.54
5.46
6.28
8.48
6.31
4.42
5.96
15.75
6.28
6.29
58
13.64
FCF margin%
18.54
21.49
24.32
23.24
22.96
24.82
26.51
28.67
30.42
28.61
21.95
28.61
24.57
42
1.548
FCF / Net incomex
1.351
1.419
1.555
1.454
1.527
1.560
1.644
1.763
1.615
1.432
0.723
1.615
1.541
66
29.69
ROIC%
21.96
22.92
25.55
27.66
26.48
26.12
24.74
24.88
25.97
25.73
23.88
25.73
25.64
83
25.22
Return on equity%
13.07
12.95
14.66
14.21
11.48
12.22
9.82
9.79
7.84
8.92
14.75
9.79
11.85
37
23.81
Return on assets%
23.50
24.30
21.93
24.64
26.39
26.61
28.70
31.56
31.37
29.42
24.98
29.42
26.50
17
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
11.09%
6.52%
—
9.51
EPS growth%
14.35
13.36
14.41
15.17
17.16
14.27
15.57
16.27
13.58
12.53
27.07
14.27
14.38
29
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
2.42%
4.96%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
2.64%
1.52%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
(0.42%)
(0.90%)
—
11.04
Div yield (avg)%
18.88
20.27
17.65
18.39
16.29
17.52
20.15
21.36
18.75
20.31
29.76
20.15
18.82
13
11.80
Payout ratio%
8.11
10.60
9.11
11.31
14.00
16.27
18.20
20.98
23.06
22.62
3.58
20.98
15.14
93
1.116
Shares (diluted)B
1.628
1.665
1.824
2.167
2.295
2.234
2.236
2.517
2.987
3.030
1.115
5.72%
6.11%
29
11.05
Buyback yield%
10.94
12.12
12.90
15.44
17.46
14.62
15.28
15.15
17.71
17.17
15.19
15.28
15.22
81
0.916
D/E ratiox
0.248
0.256
0.236
0.199
0.213
0.200
0.193
0.205
0.194
0.177
1.783
0.194
0.203
58
1.206
Enterprise value€M
1.673
1.821
2.002
2.298
2.563
2.470
2.389
2.510
2.875
2.836
0.518
2.05%
7.29%
69
0.205
LT debt€M
0.547
0.521
0.518
0.488
0.538
0.504
0.574
0.544
0.620
0.604
1.431
2.33%
2.47%
85
Revenue
€1.760M
7.23%
1.00×
Cost of revenue
€1.059M
7.54%
1.03×
Operating expenses
€0.180M
6.81%
0.96×
Property and equipment
17.39%