{"annual":[{"capex":3317660,"ebitMargin":2.9,"fcf":-1256128,"fcfMargin":-0.82,"grossMargin":35.38,"netDebt":-5182731,"netIncome":2776637,"operatingCf":2061532,"revenue":152883663,"roc":6.02,"roe":5.32,"sharesOutstanding":17720000,"year":2015},{"capex":4836856,"ebitMargin":2.45,"fcf":1544962,"fcfMargin":0.89,"grossMargin":31.55,"netDebt":-3922770,"netIncome":1797442,"operatingCf":6381819,"revenue":174298902,"roc":5.53,"roe":3.44,"sharesOutstanding":17720000,"year":2016},{"capex":5691397,"ebitMargin":4.26,"fcf":7154094,"fcfMargin":3.78,"grossMargin":33.62,"netDebt":-9753059,"netIncome":5006673,"operatingCf":12845492,"revenue":189404149,"roc":9.92,"roe":9.08,"sharesOutstanding":17720000,"year":2017},{"capex":7243636,"ebitMargin":5.57,"fcf":-2368301,"fcfMargin":-1.13,"grossMargin":34.52,"netDebt":-6342059,"netIncome":7517569,"operatingCf":4875335,"revenue":209782529,"roc":12.6,"roe":12.35,"sharesOutstanding":17482719,"year":2018},{"capex":4520206,"ebitMargin":6.25,"fcf":-2599010,"fcfMargin":-1.1,"grossMargin":33.57,"netDebt":-149989,"netIncome":10309898,"operatingCf":1921195,"revenue":236395643,"roc":16.58,"roe":15.04,"sharesOutstanding":17720000,"year":2019},{"capex":2730969,"ebitMargin":17.3,"fcf":7054355,"fcfMargin":2.86,"grossMargin":35.24,"netDebt":-5564909,"netIncome":11971519,"operatingCf":9785325,"revenue":246728599,"roc":44.51,"roe":15.28,"sharesOutstanding":17720000,"year":2020},{"capex":4851419,"ebitMargin":18.14,"fcf":4011463,"fcfMargin":1.51,"grossMargin":36.67,"netDebt":-14610679,"netIncome":12605689,"operatingCf":8862882,"revenue":266347910,"roc":41.78,"roe":13.33,"sharesOutstanding":17940000,"year":2021},{"capex":9369872,"ebitMargin":18.45,"fcf":-4387901,"fcfMargin":-1.4,"grossMargin":36.69,"netDebt":-7147864,"netIncome":16385904,"operatingCf":4981971,"revenue":312626961,"roc":43.1,"roe":15.08,"sharesOutstanding":17940000,"year":2022},{"capex":8158906,"ebitMargin":7.82,"fcf":3565102,"fcfMargin":0.98,"grossMargin":36.3,"netDebt":-4258221,"netIncome":17949784,"operatingCf":11724007,"revenue":365064718,"roc":18.53,"roe":14.48,"sharesOutstanding":17940000,"year":2023},{"capex":13581447,"ebitMargin":8.89,"fcf":39766344,"fcfMargin":10.59,"grossMargin":39.22,"netDebt":-43072886,"netIncome":23664946,"operatingCf":53347791,"revenue":375608402,"roc":18.99,"roe":16.19,"sharesOutstanding":17940000,"year":2024},{"capex":8674424,"ebitMargin":6.95,"fcf":-47893840,"fcfMargin":-12.02,"grossMargin":17.42,"netDebt":10188694,"netIncome":16769271,"operatingCf":-39219416,"revenue":398397052,"roc":14.32,"roe":10.73,"sharesOutstanding":17940000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":12.5,"roeAvg5y":13.96,"yearsAvailable":19},"quarterly":[{"capex":13581447,"ebitMargin":8.89,"fcf":39766344,"fcfMargin":10.59,"grossMargin":39.22,"netDebt":-43072886,"netIncome":23664946,"operatingCf":52831755,"quarter":4,"revenue":375608402,"roc":18.99,"roe":16.19,"sharesOutstanding":17940000,"year":2024},{"capex":13581447,"ebitMargin":8.89,"fcf":39766344,"fcfMargin":10.59,"grossMargin":39.22,"netDebt":-43072886,"netIncome":23664946,"operatingCf":52831755,"quarter":1,"revenue":375608402,"roc":18.99,"roe":16.19,"sharesOutstanding":17940000,"year":2025},{"capex":12235934,"ebitMargin":12.57,"fcf":11390595,"fcfMargin":2.75,"grossMargin":48.27,"netDebt":-7879398,"netIncome":24492735,"operatingCf":23110493,"quarter":2,"revenue":414711917,"roc":28.55,"roe":17.09,"sharesOutstanding":17940000,"year":2025},{"capex":12235934,"ebitMargin":12.57,"fcf":11390595,"fcfMargin":2.75,"grossMargin":48.27,"netDebt":-7879398,"netIncome":24492735,"operatingCf":23110493,"quarter":3,"revenue":414711917,"roc":28.55,"roe":17.09,"sharesOutstanding":17940000,"year":2025},{"capex":11540128,"ebitMargin":10.31,"fcf":-50777599,"fcfMargin":-12.73,"grossMargin":28.96,"netDebt":10188694,"netIncome":16769273,"operatingCf":-39237471,"quarter":4,"revenue":398797548,"roc":21.26,"roe":10.73,"sharesOutstanding":17940000,"year":2025},{"capex":11540128,"ebitMargin":10.31,"fcf":-50777599,"fcfMargin":-12.73,"grossMargin":28.96,"netDebt":10188694,"netIncome":16769273,"operatingCf":-39237471,"quarter":1,"revenue":398797548,"roc":21.26,"roe":10.73,"sharesOutstanding":17940000,"year":2026},{"capex":8641300,"ebitMargin":6.45,"fcf":15813600,"fcfMargin":4.34,"grossMargin":18.31,"netDebt":-19869590,"netIncome":12498624,"operatingCf":24454899,"quarter":2,"revenue":364556403,"roc":11.24,"roe":8.01,"sharesOutstanding":17940000,"year":2026},{"capex":8641300,"ebitMargin":6.45,"fcf":15813600,"fcfMargin":4.34,"grossMargin":18.31,"netDebt":-19869590,"netIncome":12498624,"operatingCf":24454899,"quarter":3,"revenue":364556403,"roc":11.24,"roe":8.01,"sharesOutstanding":17940000,"year":2026}]}