4.199
Revenue€M
5.519
5.848
6.136
6.602
7.174
7.753
8.069
8.589
9.092
4.403
5.158
6.61%
6.69%
43
22.53
Revenue growth%
35.95
35.77
38.57
36.64
34.94
35.85
38.02
38.98
36.19
29.10
26.14
36.19
36.07
85
28.53
Gross margin%
1.77
0.40
1.09
2.02
1.97
2.99
0.59
3.59
0.98
21.23
8.74
1.97
1.43
24
29.96
Operating margin%
5.73
3.77
6.27
4.40
4.58
4.15
4.48
2.32
4.10
21.08
23.15
4.15
4.28
63
26.08
Net margin%
16.74
14.87
14.66
12.32
13.59
13.78
10.98
13.27
11.69
16.06
12.28
13.27
13.68
39
13.84
P/E ratio (avg)x
15.65
17.71
20.26
22.91
22.11
22.29
22.90
25.85
27.76
37.16
7.720
22.90
22.20
92
7.647
EV/EBITx
35.87
42.01
47.07
47.54
51.52
58.03
56.13
60.49
70.09
25.04
10.49
58.03
49.53
21
18.21
FCF yield (avg)%
2.01
4.37
1.97
2.28
5.04
6.66
7.05
9.21
7.56
24.23
2.09
7.05
4.93
10
23.51
FCF margin%
27.84
27.43
25.70
23.03
21.33
23.83
25.97
27.77
28.82
7.30
21.58
25.97
26.70
50
1.404
FCF / Net incomex
0.798
0.863
0.996
1.150
1.280
1.428
1.655
1.613
1.868
0.735
1.614
1.613
1.215
6
25.08
ROIC%
4.64
5.20
6.03
8.01
5.54
8.51
5.96
7.66
10.20
5.44
27.11
7.66
5.99
11
20.88
Return on equity%
21.50
22.18
20.95
20.79
18.70
17.81
17.93
19.69
20.86
8.69
28.65
18.70
20.24
50
2.05
Return on assets%
16.94
17.46
14.79
16.98
16.10
18.85
15.91
13.31
14.12
28.61
15.98
15.91
16.01
8
0.35
EPS€
0.36
0.32
0.32
0.36
0.33
0.32
0.29
0.27
0.26
0.38
0.39
(5.93%)
(3.10%)
—
23.16
EPS growth%
29.80
30.15
27.96
26.70
27.58
24.60
24.32
26.68
27.55
17.94
20.00
26.68
27.56
66
0.33
Bookvalue per sh€
0.28
0.33
0.32
0.35
0.38
0.43
0.44
0.46
0.45
0.05
0.31
4.73%
6.53%
—
0.31
FCF per share€
0.21
0.21
0.22
0.23
0.24
0.24
0.27
0.27
0.30
0.28
0.34
5.99%
4.96%
—
0.23
Dividend per sh€
0.24
0.28
0.30
0.32
0.32
0.30
0.32
0.33
0.38
0.11
0.14
3.12%
4.72%
—
17.24
Div yield (avg)%
22.84
24.48
26.22
26.45
24.28
26.00
23.07
20.49
20.92
9.55
25.83
23.07
23.68
14
19.63
Payout ratio%
29.09
31.47
30.78
32.47
31.49
31.45
32.73
30.52
31.44
17.52
7.29
31.45
31.44
43
21.26
Shares (diluted)M
25.24
26.85
30.50
31.66
35.86
40.96
45.91
45.05
51.72
21.20
21.79
10.31%
8.80%
17
4.96
Buyback yield%
13.73
11.76
11.33
11.69
11.24
9.24
9.60
11.85
10.68
14.90
13.12
10.68
11.51
64
0.835
D/E ratiox
0.754
0.864
0.784
0.718
0.794
0.858
0.798
0.759
0.823
1.018
1.399
0.798
0.796
56
3.483
Enterprise value€M
5.428
5.950
6.188
6.933
6.444
6.110
6.408
6.975
6.639
2.713
4.448
(0.86%)
1.68%
32
3.674
LT debt€M
3.194
3.410
3.180
3.247
3.650
4.052
3.865
4.150
4.098
2.222
6.722
4.76%
3.04%
87
Revenue
€9.092M
6.69%
1.00×
Cost of revenue
€6.104M
6.84%
1.01×
Operating expenses
€1.952M
6.65%
1.00×
Property and equipment
18.79%