1.035
Revenue€M
0.525
0.581
0.641
0.685
0.759
0.828
0.897
0.981
1.082
1.063
1.174
9.58%
9.28%
56
25.26
Revenue growth%
15.50
18.07
20.75
18.94
19.56
20.07
17.34
17.99
20.05
3.49
28.18
19.56
18.50
43
6.49
Gross margin%
30.85
29.16
30.60
30.01
31.28
33.20
31.45
33.61
32.33
5.86
9.55
32.33
31.37
10
11.84
Operating margin%
14.66
17.52
19.56
17.22
16.77
15.90
17.33
20.27
17.28
6.51
13.88
17.28
17.25
74
27.19
Net margin%
5.86
5.73
4.59
4.53
2.14
1.06
2.13
4.64
4.65
18.05
11.30
2.14
4.62
56
33.16
P/E ratio (avg)x
9.673
9.940
11.00
11.14
11.10
11.24
10.37
9.838
10.79
31.44
30.53
10.79
10.65
68
16.72
EV/EBITx
28.07
28.80
29.05
29.25
33.29
34.66
38.83
46.36
48.32
18.75
8.612
38.83
31.27
43
7.13
FCF yield (avg)%
21.01
18.39
15.85
14.43
11.87
10.91
12.17
15.04
16.57
28.79
10.58
12.17
15.45
72
6.10
FCF margin%
14.30
14.52
12.91
11.15
9.18
10.33
8.54
10.20
12.86
11.57
27.24
10.20
11.74
90
1.104
FCF / Net incomex
2.294
2.243
2.366
2.604
2.782
2.897
3.218
3.612
3.685
0.765
0.637
3.218
2.693
29
7.87
ROIC%
9.99
8.91
8.95
6.88
4.36
5.27
6.90
6.12
5.43
27.99
14.76
5.43
6.89
69
26.33
Return on equity%
29.10
28.14
28.68
29.62
31.24
29.38
28.92
28.59
28.91
5.61
13.62
28.92
29.01
90
25.13
Return on assets%
14.97
13.30
14.62
15.29
12.85
15.21
15.20
12.54
11.80
26.72
25.99
12.85
14.73
71
0.03
EPS€
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.03
0.03
(3.59%)
0.56%
—
18.92
EPS growth%
2.46
2.84
0.82
3.76
4.42
2.23
1.70
2.50
0.40
26.26
16.40
2.23
2.34
87
0.01
Bookvalue per sh€
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.06
0.07
0.02
0.01
3.36%
4.92%
—
0.01
FCF per share€
0.06
0.06
0.06
0.06
0.07
0.08
0.10
0.11
0.13
0.04
0.04
14.53%
11.59%
—
0.02
Dividend per sh€
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.02
0.02
10.96%
9.04%
—
24.80
Div yield (avg)%
22.24
24.51
24.23
26.94
25.79
22.89
24.09
22.12
22.42
3.87
24.66
22.89
23.49
59
3.21
Payout ratio%
25.57
24.96
26.40
26.92
24.82
26.68
25.90
27.37
27.26
9.23
3.07
26.68
26.15
71
16.50
Shares (diluted)M
19.15
18.77
21.38
24.67
25.79
25.21
27.83
28.03
33.40
16.50
16.65
6.24%
5.54%
89
2.02
Buyback yield%
7.43
5.51
8.13
9.34
12.32
14.53
12.95
11.51
12.38
6.86
3.78
12.38
10.43
76
0.388
D/E ratiox
0.908
0.953
1.054
0.999
1.028
0.914
0.933
0.982
1.012
1.690
0.847
0.982
0.987
85
0.522
Enterprise value€M
2.017
2.135
2.328
2.694
2.854
3.029
3.473
3.786
4.249
0.434
0.236
9.54%
9.58%
82
1.053
LT debt€M
0.957
1.067
0.987
1.084
1.028
1.030
1.122
1.168
1.283
0.572
0.309
3.42%
4.36%
31
Revenue
€1.082M
9.28%
1.00×
Cost of revenue
€0.551M
9.09%
0.98×
Operating expenses
€0.159M
9.72%
1.04×
Property and equipment
20.59%