0.762
Revenue€M
0.915
0.986
1.063
1.142
1.211
1.254
1.350
1.460
1.525
1.643
0.820
6.29%
6.49%
5
23.81
Revenue growth%
15.11
15.06
14.71
16.41
14.84
12.18
13.08
12.61
13.39
14.71
8.62
13.08
14.71
71
15.83
Gross margin%
10.64
8.15
10.84
11.31
13.82
16.55
14.97
12.98
10.49
11.32
12.86
12.98
11.31
35
7.25
Operating margin%
21.44
19.74
21.99
23.16
20.74
19.76
20.46
21.05
18.08
18.50
29.66
19.76
20.60
30
19.43
Net margin%
8.86
10.30
12.44
12.60
10.62
12.48
11.21
12.24
9.36
6.97
25.19
11.21
10.91
72
35.90
P/E ratio (avg)x
7.703
7.880
9.058
9.282
8.670
9.242
9.977
9.461
9.939
9.406
37.47
9.461
9.262
82
11.87
EV/EBITx
13.84
14.11
14.64
15.73
15.82
16.65
16.82
15.66
17.06
17.96
27.07
16.82
15.78
41
16.81
FCF yield (avg)%
4.63
3.98
1.94
0.40
0.40
1.38
0.40
1.65
1.48
4.31
16.37
1.48
1.56
12
8.49
FCF margin%
11.35
12.84
13.95
11.13
10.37
8.83
10.97
13.78
14.48
11.51
14.11
11.51
11.43
60
0.604
FCF / Net incomex
0.459
0.431
0.378
0.413
0.452
0.463
0.446
0.472
0.460
0.464
0.720
0.463
0.455
80
21.25
ROIC%
15.66
14.52
13.26
15.04
16.45
13.82
16.19
18.19
16.81
16.35
4.46
16.35
15.92
75
3.74
Return on equity%
13.61
14.36
12.34
9.50
6.97
8.67
9.66
8.01
9.37
7.55
13.82
8.67
9.44
38
10.22
Return on assets%
10.10
11.31
10.54
12.04
14.34
15.64
17.79
20.29
22.09
24.74
24.67
20.29
14.99
20
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.74%
7.72%
—
19.56
EPS growth%
13.61
13.24
12.97
15.83
12.98
11.96
11.38
8.71
7.23
7.15
12.53
8.71
12.46
51
0.01
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.60%
2.73%
—
0.01
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.92%
7.95%
—
0.01
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
0.01
(0.22%)
1.11%
—
15.25
Div yield (avg)%
18.59
19.14
17.52
17.53
18.21
17.05
16.62
14.00
12.38
15.17
22.24
15.17
17.28
41
16.25
Payout ratio%
4.36
3.46
0.96
0.40
2.13
0.40
0.40
3.26
1.77
0.40
21.36
0.40
1.36
51
100.9
Shares (diluted)M
129.2
127.6
138.7
139.9
135.0
131.1
148.3
156.5
158.3
162.7
97.74
3.80%
3.44%
23
10.23
Buyback yield%
10.89
11.32
10.04
10.77
8.80
6.98
6.94
5.37
8.30
8.34
14.33
6.98
8.57
60
1.112
D/E ratiox
1.646
1.944
2.246
2.202
2.438
2.912
3.309
3.258
3.782
4.345
1.127
3.309
2.675
20
0.605
Enterprise value€M
0.481
0.483
0.514
0.468
0.462
0.438
0.465
0.455
0.492
0.509
0.113
1.97%
0.42%
48
1.329
LT debt€M
1.018
1.019
0.992
1.072
1.021
1.083
1.095
1.029
1.092
1.157
0.543
2.53%
1.58%
93
Revenue
€1.643M
6.49%
1.00×
Cost of revenue
€0.927M
6.24%
0.98×
Operating expenses
€0.317M
6.50%
1.00×
Cash and investments
19.53%
Goodwill & intangibles
15.99%