40.31
Revenue€M
64.44
67.37
70.38
72.45
74.44
77.92
78.86
80.00
81.73
83.66
42.49
2.36%
2.86%
57
13.20
Revenue growth%
12.80
14.12
13.83
12.51
13.43
14.93
14.29
15.46
18.36
16.03
10.62
15.46
14.21
71
11.74
Gross margin%
0.40
0.40
0.40
1.40
1.90
0.87
0.40
2.86
4.61
4.55
3.98
2.86
1.13
92
19.73
Operating margin%
11.92
10.24
12.94
14.10
12.39
12.66
12.52
14.84
12.39
10.65
23.29
12.52
12.45
22
6.94
Net margin%
17.10
19.65
18.46
16.62
19.44
18.27
20.59
19.39
18.16
19.14
16.92
19.14
18.80
28
8.895
P/E ratio (avg)x
37.97
41.62
40.46
42.19
39.49
42.69
47.66
53.91
50.17
46.55
9.386
47.66
42.44
76
17.84
EV/EBITx
18.85
16.35
17.07
15.07
16.28
14.71
16.16
14.48
15.18
16.67
14.83
15.18
16.22
73
10.34
FCF yield (avg)%
11.40
13.50
10.64
9.75
7.39
8.13
5.13
3.63
5.00
3.60
25.88
5.00
7.76
53
27.09
FCF margin%
21.63
22.75
19.97
21.23
23.10
23.26
26.03
23.80
21.06
19.84
26.03
23.26
22.19
10
1.609
FCF / Net incomex
1.546
1.428
1.259
1.131
1.008
1.070
1.110
0.957
0.889
0.815
0.148
0.957
1.090
59
24.92
ROIC%
0.40
0.40
1.27
0.40
0.40
3.23
3.47
0.69
0.40
0.40
18.50
0.69
0.40
24
20.66
Return on equity%
26.22
27.24
26.20
28.86
26.60
24.18
25.18
22.25
23.27
24.99
8.01
24.18
25.69
14
28.72
Return on assets%
4.19
5.51
6.61
6.41
6.62
8.09
8.16
9.65
9.12
6.76
12.02
8.16
6.69
57
0.10
EPS€
0.09
0.10
0.11
0.12
0.12
0.12
0.12
0.11
0.13
0.13
0.11
0.85%
3.38%
—
17.63
EPS growth%
0.40
2.93
5.45
7.21
7.46
6.64
5.13
4.13
3.81
6.33
25.53
5.13
5.29
6
0.08
Bookvalue per sh€
0.09
0.09
0.10
0.10
0.10
0.11
0.10
0.09
0.09
0.09
0.06
(1.91%)
0.49%
—
0.07
FCF per share€
0.05
0.05
0.06
0.05
0.06
0.07
0.08
0.09
0.10
0.11
0.11
12.36%
9.89%
—
0.07
Dividend per sh€
0.07
0.07
0.08
0.08
0.08
0.07
0.08
0.08
0.08
0.08
0.08
(0.63%)
0.55%
—
19.49
Div yield (avg)%
30.55
33.03
32.82
35.29
37.22
34.36
34.53
32.69
35.60
35.76
28.85
34.53
34.44
39
3.06
Payout ratio%
10.41
11.02
8.21
9.61
9.74
11.73
11.77
13.82
15.10
17.08
23.33
13.82
11.37
80
298.9
Shares (diluted)M
342.7
328.1
316.6
306.2
326.5
355.1
343.2
350.1
346.4
379.6
309.4
3.06%
0.60%
14
9.22
Buyback yield%
12.59
13.59
13.22
14.41
17.29
14.84
13.42
12.37
11.37
8.81
5.23
12.37
13.32
68
0.395
D/E ratiox
1.204
1.329
1.460
1.486
1.637
1.624
1.454
1.527
1.662
1.812
1.064
1.624
1.507
56
66.56
Enterprise value€M
87.43
99.85
115.8
125.7
125.6
134.2
137.7
152.0
160.7
164.4
47.46
5.53%
6.43%
88
31.71
LT debt€M
46.54
46.76
49.51
43.96
47.31
51.53
51.10
55.97
59.02
63.77
22.30
6.15%
3.48%
12
Revenue
€83.66M
2.86%
1.00×
Cost of revenue
€50.54M
2.92%
1.01×
Operating expenses
€17.25M
2.56%
0.97×
Property and equipment
16.83%