{"annual":[{"capex":541922,"ebitMargin":25.24,"fcf":7475178,"fcfMargin":16.63,"grossMargin":68.54,"netDebt":-17781537,"netIncome":7599039,"operatingCf":8017099,"revenue":44940772,"roc":48.66,"roe":35.5,"sharesOutstanding":15914216,"year":2015},{"capex":910933,"ebitMargin":27.39,"fcf":11328778,"fcfMargin":22.87,"grossMargin":69.87,"netDebt":-14769956,"netIncome":9287888,"operatingCf":12239711,"revenue":49543647,"roc":62.2,"roe":47.49,"sharesOutstanding":15906272,"year":2016},{"capex":1484055,"ebitMargin":25.87,"fcf":7372977,"fcfMargin":13.5,"grossMargin":70.29,"netDebt":-15428403,"netIncome":9343517,"operatingCf":8857032,"revenue":54606792,"roc":52.93,"roe":38.47,"sharesOutstanding":15906280,"year":2017},{"capex":1541946,"ebitMargin":27.02,"fcf":10677086,"fcfMargin":17.05,"grossMargin":70.55,"netDebt":-21284353,"netIncome":11206216,"operatingCf":12219032,"revenue":62610818,"roc":50.82,"roe":36.11,"sharesOutstanding":15951908,"year":2018},{"capex":678151,"ebitMargin":27.03,"fcf":14588778,"fcfMargin":20.43,"grossMargin":70.27,"netDebt":-6129284,"netIncome":13541060,"operatingCf":15266929,"revenue":71391675,"roc":45.49,"roe":54.51,"sharesOutstanding":15906272,"year":2019},{"capex":551710,"ebitMargin":30.41,"fcf":22652573,"fcfMargin":26.32,"grossMargin":72.36,"netDebt":-13188805,"netIncome":17714070,"operatingCf":23204283,"revenue":86053411,"roc":53.22,"roe":54.7,"sharesOutstanding":15906272,"year":2020},{"capex":1053441,"ebitMargin":28.07,"fcf":25230997,"fcfMargin":25.99,"grossMargin":72.99,"netDebt":-9799179,"netIncome":19343090,"operatingCf":26284438,"revenue":97066400,"roc":48.14,"roe":48.91,"sharesOutstanding":15906272,"year":2021},{"capex":1017633,"ebitMargin":27.04,"fcf":25251389,"fcfMargin":22.17,"grossMargin":72.61,"netDebt":-16507076,"netIncome":19377447,"operatingCf":26269022,"revenue":113916280,"roc":49.87,"roe":40.87,"sharesOutstanding":15906272,"year":2022},{"capex":1871626,"ebitMargin":34.27,"fcf":50782033,"fcfMargin":33.59,"grossMargin":77.11,"netDebt":-55776687,"netIncome":35772676,"operatingCf":52653659,"revenue":151197606,"roc":68.15,"roe":57.82,"sharesOutstanding":15906272,"year":2023},{"capex":925008,"ebitMargin":37.17,"fcf":58546793,"fcfMargin":34.31,"grossMargin":77.14,"netDebt":-76077498,"netIncome":45450695,"operatingCf":59471801,"revenue":170625447,"roc":69.73,"roe":56.76,"sharesOutstanding":15906000,"year":2024},{"capex":989517,"ebitMargin":36,"fcf":46242340,"fcfMargin":24.43,"grossMargin":76.62,"netDebt":-84391954,"netIncome":48367000,"operatingCf":47231857,"revenue":189258000,"roc":61.57,"roe":49.78,"sharesOutstanding":15906272,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":24.95,"fcfCagr5y":28.61,"roeAvg10y":48.54,"roeAvg5y":50.83,"yearsAvailable":20},"quarterly":[{"capex":925008,"ebitMargin":37.17,"fcf":58546793,"fcfMargin":34.31,"grossMargin":88.66,"netDebt":-76077498,"netIncome":45450484,"operatingCf":59471801,"quarter":4,"revenue":170625265,"roc":69.73,"roe":56.76,"sharesOutstanding":15906000,"year":2024},{"capex":925008,"ebitMargin":37.17,"fcf":58546793,"fcfMargin":34.31,"grossMargin":88.66,"netDebt":-76077498,"netIncome":45450484,"operatingCf":59471801,"quarter":1,"revenue":170625265,"roc":69.73,"roe":56.76,"sharesOutstanding":15906000,"year":2025},{"capex":756552,"ebitMargin":36.18,"fcf":44094470,"fcfMargin":24.65,"grossMargin":77.6,"netDebt":-63654240,"netIncome":45920258,"operatingCf":44851022,"quarter":2,"revenue":178912084,"roc":80.51,"roe":67.61,"sharesOutstanding":15906272,"year":2025},{"capex":756552,"ebitMargin":36.18,"fcf":44094470,"fcfMargin":24.65,"grossMargin":77.6,"netDebt":-63654240,"netIncome":45920258,"operatingCf":44851022,"quarter":3,"revenue":178912084,"roc":80.51,"roe":67.61,"sharesOutstanding":15906272,"year":2025},{"capex":989527,"ebitMargin":36,"fcf":46242330,"fcfMargin":24.43,"grossMargin":76.62,"netDebt":-84391954,"netIncome":48366774,"operatingCf":47231857,"quarter":4,"revenue":189257819,"roc":61.57,"roe":49.78,"sharesOutstanding":15906272,"year":2025},{"capex":989527,"ebitMargin":36,"fcf":46242330,"fcfMargin":24.43,"grossMargin":76.62,"netDebt":-84391954,"netIncome":48366774,"operatingCf":47231857,"quarter":1,"revenue":189257819,"roc":61.57,"roe":49.78,"sharesOutstanding":15906272,"year":2026},{"capex":981039,"ebitMargin":36.61,"fcf":68634202,"fcfMargin":34.25,"grossMargin":76.54,"netDebt":-84178611,"netIncome":51206000,"operatingCf":69615241,"quarter":2,"revenue":200404000,"roc":73.89,"roe":58.65,"sharesOutstanding":15947000,"year":2026},{"capex":981039,"ebitMargin":36.61,"fcf":68634202,"fcfMargin":34.25,"grossMargin":76.54,"netDebt":-84178611,"netIncome":51206000,"operatingCf":69615241,"quarter":3,"revenue":200404000,"roc":73.89,"roe":58.65,"sharesOutstanding":15947000,"year":2026}]}