5.518
Revenue€M
11.09
11.23
11.47
11.64
11.93
12.17
12.17
11.99
11.98
12.35
5.684
0.70%
1.11%
53
10.73
Revenue growth%
21.72
18.84
16.13
18.46
21.05
20.25
22.40
24.65
26.69
29.21
20.70
24.65
21.38
79
9.11
Gross margin%
22.07
23.77
21.66
21.49
22.70
25.70
28.07
27.64
27.96
28.35
26.31
27.96
24.74
67
11.19
Operating margin%
16.78
17.59
17.41
16.61
17.65
16.71
17.01
16.69
16.43
19.00
8.31
16.71
16.89
72
23.09
Net margin%
22.48
24.45
21.94
24.72
22.07
22.07
21.17
18.22
18.80
18.51
16.01
18.80
22.00
30
25.98
P/E ratio (avg)x
27.05
23.03
19.86
21.59
20.18
19.53
19.75
17.98
16.49
17.43
17.55
17.98
19.80
27
14.90
EV/EBITx
21.52
22.72
21.38
19.11
17.72
19.30
17.57
18.64
20.35
19.05
28.46
19.05
19.20
47
22.99
FCF yield (avg)%
11.92
11.01
13.91
15.81
17.05
18.69
18.98
16.16
15.83
15.19
2.48
16.16
15.82
65
28.06
FCF margin%
19.69
16.90
15.72
13.11
12.88
15.45
14.83
13.57
12.26
14.50
2.18
14.50
14.66
18
0.769
FCF / Net incomex
1.272
1.384
1.368
1.383
1.384
1.628
1.625
1.730
2.022
2.341
0.965
1.730
1.505
82
15.41
ROIC%
20.39
17.58
17.50
19.51
17.97
20.53
20.78
18.03
17.85
19.31
6.69
19.31
18.67
51
11.76
Return on equity%
14.62
12.25
11.10
12.96
13.30
14.13
12.08
9.45
9.33
7.50
14.02
9.45
12.16
13
2.36
Return on assets%
20.10
20.11
17.27
15.22
12.46
14.48
17.16
16.99
19.17
21.71
20.10
17.16
17.21
94
0.02
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
4.45%
4.59%
—
8.20
EPS growth%
9.60
10.69
10.27
11.37
11.58
12.62
13.94
16.23
17.86
18.58
24.76
16.23
12.10
78
0.03
Bookvalue per sh€
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.10
2.78%
2.94%
—
0.08
FCF per share€
0.14
0.15
0.15
0.15
0.15
0.16
0.16
0.17
0.17
0.17
0.07
2.81%
2.46%
—
0.08
Dividend per sh€
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.11
(1.70%)
(0.99%)
—
9.32
Div yield (avg)%
11.98
9.57
10.46
7.64
9.58
6.62
3.91
2.08
4.19
6.57
7.90
4.19
7.13
80
21.61
Payout ratio%
2.84
3.39
3.82
3.74
4.37
3.97
3.82
0.94
1.30
0.40
14.73
1.30
3.57
69
31.38
Shares (diluted)M
50.94
55.18
61.42
61.26
59.95
64.96
62.93
66.13
77.00
82.86
30.57
6.69%
5.97%
22
23.94
Buyback yield%
1.22
0.40
1.89
2.33
4.83
7.21
5.96
3.78
1.72
0.40
6.35
3.78
2.11
22
0.752
D/E ratiox
1.712
1.578
1.550
1.563
1.793
1.817
2.091
2.338
2.165
2.319
1.650
2.165
1.805
9
0.759
Enterprise value€M
1.666
1.751
1.703
1.722
1.674
1.798
1.935
1.981
1.866
1.990
5.928
3.52%
3.10%
79
8.421
LT debt€M
13.26
12.33
12.11
12.51
11.81
10.79
11.22
11.70
12.67
13.02
8.638
1.97%
(0.17%)
28
Revenue
€12.35M
1.11%
1.00×
Cost of revenue
€6.863M
1.09%
1.00×
Operating expenses
€1.441M
1.69%
1.06×
Property and equipment
15.31%