0.109
Revenue€M
0.204
0.213
0.219
0.232
0.239
0.244
0.255
0.260
0.267
0.272
0.114
2.66%
3.05%
90
8.42
Revenue growth%
9.17
9.12
8.03
5.48
3.46
4.99
5.74
3.01
0.40
1.23
7.11
3.01
5.24
56
28.83
Gross margin%
28.74
29.30
32.23
34.82
33.38
35.67
38.15
35.91
36.45
39.28
3.12
36.45
35.25
30
17.11
Operating margin%
24.89
23.81
22.44
22.79
23.06
24.84
25.97
25.03
26.93
28.41
19.85
25.97
24.86
59
12.33
Net margin%
19.88
21.73
19.55
20.76
22.86
21.20
22.13
22.59
21.82
21.37
5.38
21.82
21.55
88
13.29
P/E ratio (avg)x
17.50
17.66
17.99
20.45
20.42
21.09
20.99
22.62
23.42
23.32
27.58
22.62
20.72
28
27.74
EV/EBITx
39.77
45.74
48.21
48.44
48.33
54.44
51.63
57.60
60.55
63.64
16.42
57.60
50.03
93
14.85
FCF yield (avg)%
0.88
0.40
0.40
0.40
0.40
0.40
0.40
3.05
1.42
0.44
28.74
0.44
0.40
76
11.74
FCF margin%
16.25
16.37
16.17
16.94
16.79
18.34
18.88
17.76
17.20
16.75
5.25
17.76
16.86
27
1.577
FCF / Net incomex
2.306
2.348
2.359
2.795
3.267
3.271
3.815
3.850
4.574
5.359
0.134
3.850
3.269
69
17.82
ROIC%
5.95
6.77
4.76
7.49
8.81
10.78
8.90
7.68
4.78
3.73
25.99
7.68
7.13
41
8.66
Return on equity%
18.24
21.12
22.85
23.72
22.07
21.88
19.59
20.28
19.10
18.01
17.79
19.59
20.70
53
17.33
Return on assets%
13.43
11.55
12.70
11.64
10.89
13.58
12.25
9.72
9.25
11.20
9.43
11.20
11.60
74
0.01
EPS€
—
—
—
—
—
—
—
—
—
—
0.01
4.45%
1.10%
—
16.71
EPS growth%
1.80
2.27
0.40
1.77
0.84
0.40
2.14
0.45
3.10
1.57
24.30
1.57
1.67
84
0.01
Bookvalue per sh€
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.01
2.64%
6.08%
—
0.01
FCF per share€
—
—
—
—
—
0.01
—
—
—
0.01
0.02
0.88%
3.01%
—
0.01
Dividend per sh€
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.02
11.75%
9.26%
—
21.69
Div yield (avg)%
13.79
14.00
12.66
11.95
8.99
7.04
9.62
11.45
9.12
8.25
20.51
9.12
10.54
65
4.19
Payout ratio%
6.00
4.88
3.19
1.37
3.10
1.45
2.72
4.43
4.40
2.21
22.58
2.72
3.15
73
9.765
Shares (diluted)M
9.358
8.873
9.011
8.637
8.199
8.229
7.421
6.479
6.906
6.590
9.400
(4.28%)
(3.43%)
10
23.36
Buyback yield%
27.77
29.08
28.02
26.63
27.74
24.84
27.03
26.26
25.71
24.77
2.01
25.71
26.83
60
1.647
D/E ratiox
1.298
1.405
1.369
1.287
1.454
1.389
1.412
1.563
1.680
1.741
0.161
1.563
1.409
49
0.068
Enterprise value€M
0.013
0.012
0.011
—
0.010
—
—
—
—
—
0.325
(5.65%)
(6.00%)
76
0.065
LT debt€M
0.319
0.348
0.399
0.461
0.526
0.523
0.553
0.641
0.655
0.656
0.230
4.54%
8.18%
61
Revenue
€0.272M
3.05%
1.00×
Cost of revenue
€0.156M
2.87%
0.98×
Operating expenses
€0.062M
3.33%
1.03×
Property and equipment
22.21%