2.965
Revenue€M
9.608
9.749
9.689
9.997
10.03
10.32
10.53
10.86
10.96
11.33
3.061
2.46%
1.91%
78
11.30
Revenue growth%
4.92
7.33
7.76
7.73
6.78
5.28
7.13
6.60
8.64
6.37
5.75
6.60
6.96
30
16.24
Gross margin%
22.45
20.17
19.44
19.27
16.79
14.18
11.94
9.93
11.49
12.30
3.42
11.94
15.49
88
21.40
Operating margin%
20.46
20.98
18.97
16.43
16.85
19.02
17.23
15.39
14.78
15.69
12.04
15.69
17.04
26
12.45
Net margin%
18.77
17.83
16.52
13.72
15.32
15.86
15.88
17.44
19.68
21.38
3.34
17.44
16.98
75
24.58
P/E ratio (avg)x
12.05
13.68
14.32
14.26
15.75
16.27
19.29
22.39
24.69
25.99
22.85
22.39
16.01
22
26.94
EV/EBITx
45.77
47.65
47.77
49.75
54.77
61.04
61.65
63.63
72.22
85.52
10.74
63.63
57.90
48
10.17
FCF yield (avg)%
27.44
26.36
25.45
27.85
26.74
29.23
27.76
29.50
29.86
31.67
26.34
29.50
27.80
44
13.14
FCF margin%
26.90
26.70
26.26
28.55
30.31
31.19
33.39
32.20
29.89
30.29
25.69
31.19
30.09
48
0.374
FCF / Net incomex
0.643
0.639
0.629
0.642
0.681
0.614
0.654
0.585
0.588
0.561
0.150
0.588
0.634
40
14.60
ROIC%
0.47
2.50
5.17
6.98
8.05
9.42
10.20
12.61
11.28
9.01
11.67
10.20
8.53
65
12.55
Return on equity%
14.08
15.92
16.08
13.52
13.86
13.48
12.84
11.52
10.31
8.90
13.48
11.52
13.50
54
25.10
Return on assets%
9.46
12.08
12.01
14.19
12.99
15.34
16.87
15.21
16.66
17.94
29.62
16.66
14.70
62
0.08
EPS€
0.10
0.09
0.08
0.08
0.08
0.07
0.06
0.06
0.06
0.06
0.08
(6.10%)
(6.14%)
—
17.82
EPS growth%
14.25
14.20
12.33
10.13
9.55
7.63
8.47
10.14
12.17
9.19
22.17
9.19
10.13
9
0.06
Bookvalue per sh€
0.24
0.26
0.26
0.26
0.25
0.26
0.25
0.27
0.29
0.27
0.09
1.38%
1.15%
—
0.30
FCF per share€
0.10
0.09
0.08
0.08
0.08
0.09
0.09
0.08
0.08
0.08
0.26
(2.08%)
(2.66%)
—
0.29
Dividend per sh€
0.28
0.32
0.32
0.36
0.35
0.41
0.41
0.44
0.50
0.55
0.26
9.19%
7.87%
—
29.38
Div yield (avg)%
20.16
20.57
22.40
22.07
23.87
21.79
23.67
26.03
27.58
29.08
5.78
26.03
23.03
38
29.40
Payout ratio%
24.49
27.01
26.88
25.49
27.10
27.67
27.94
28.40
26.58
24.55
28.00
27.67
26.94
68
24.50
Shares (diluted)M
28.49
30.03
28.84
30.76
28.90
30.71
27.55
31.14
32.46
32.42
23.81
2.32%
2.16%
5
21.19
Buyback yield%
20.49
21.79
22.27
25.22
26.31
28.99
31.20
30.95
30.72
31.41
27.51
30.95
27.65
77
1.278
D/E ratiox
0.205
0.206
0.244
0.277
0.311
0.296
0.293
0.310
0.365
0.368
1.246
0.310
0.295
29
10.12
Enterprise value€M
13.24
13.74
16.24
18.06
20.70
24.19
27.93
28.16
28.87
29.44
8.048
7.30%
8.36%
63
7.549
LT debt€M
2.140
2.268
2.498
2.636
2.734
2.610
2.569
2.540
2.932
3.249
3.697
3.51%
4.02%
18
Revenue
€11.33M
1.91%
1.00×
Cost of revenue
€6.941M
2.09%
1.02×
Operating expenses
€2.281M
1.34%
0.95×
Cash and investments
19.49%
Property and equipment
16.27%
Spread over hurdle
48.83%