2.791
Revenue€M
8.449
9.255
10.20
11.18
11.95
12.79
13.83
14.62
15.82
16.74
2.889
6.98%
7.97%
33
3.18
Revenue growth%
25.48
22.55
23.70
22.58
20.08
20.89
19.11
20.85
18.39
18.44
4.07
19.11
20.87
73
29.53
Gross margin%
17.45
18.19
17.22
15.18
16.51
14.12
13.10
14.21
16.54
15.99
13.64
14.21
16.25
70
8.03
Operating margin%
21.53
20.24
18.03
17.30
16.74
15.33
15.98
13.32
11.97
13.57
2.66
13.57
16.36
21
11.50
Net margin%
27.84
26.06
27.81
30.30
29.22
27.36
29.53
27.02
29.61
29.31
17.23
29.31
28.53
58
9.481
P/E ratio (avg)x
36.12
34.04
36.64
37.04
42.66
40.96
40.18
38.95
40.92
43.16
20.31
40.92
39.56
91
9.648
EV/EBITx
35.08
31.92
29.20
31.17
26.94
28.88
24.98
26.87
27.38
24.25
26.30
26.87
28.13
61
15.83
FCF yield (avg)%
25.58
24.60
21.69
21.90
22.36
21.34
20.79
19.29
18.11
16.09
17.70
19.29
21.51
15
19.86
FCF margin%
5.35
4.81
7.42
6.61
9.33
9.42
9.93
8.62
9.91
11.23
26.03
9.91
8.98
74
1.765
FCF / Net incomex
1.217
1.209
1.267
1.436
1.426
1.511
1.740
1.811
1.939
1.874
1.349
1.811
1.473
64
17.83
ROIC%
14.62
16.27
14.84
12.14
14.18
14.74
15.87
13.72
14.13
15.96
3.06
14.74
14.68
20
26.29
Return on equity%
8.77
7.36
9.03
8.13
6.38
5.62
5.91
5.36
6.84
8.38
4.67
5.91
7.10
77
15.82
Return on assets%
2.41
1.03
3.16
4.98
6.85
8.55
9.40
11.58
11.49
10.15
15.91
10.15
7.70
52
0.18
EPS€
0.19
0.21
0.24
0.26
0.26
0.28
0.26
0.27
0.32
0.31
0.19
3.22%
6.37%
—
21.79
EPS growth%
18.40
19.18
19.66
16.72
16.54
17.32
16.03
16.07
16.18
15.08
27.79
16.07
16.63
40
0.11
Bookvalue per sh€
0.22
0.23
0.25
0.27
0.29
0.28
0.29
0.28
0.26
0.25
0.32
(3.48%)
0.31%
—
0.32
FCF per share€
0.12
0.14
0.15
0.17
0.21
0.24
0.25
0.28
0.30
0.35
0.23
10.76%
12.78%
—
0.08
Dividend per sh€
0.23
0.25
0.28
0.32
0.32
0.35
0.36
0.39
0.39
0.39
0.38
3.94%
5.70%
—
26.10
Div yield (avg)%
28.35
30.82
28.09
29.17
30.57
28.77
28.50
26.51
26.04
25.58
22.81
26.51
28.42
13
10.21
Payout ratio%
0.84
0.79
3.70
4.72
7.40
10.35
11.50
11.59
12.68
13.80
3.41
11.59
8.88
38
15.54
Shares (diluted)M
15.79
18.14
18.54
21.53
25.01
24.01
22.57
22.67
24.75
25.39
15.61
0.30%
4.68%
53
16.10
Buyback yield%
4.36
1.93
0.40
0.40
3.11
4.99
7.35
6.04
8.78
8.69
2.96
7.35
4.67
82
1.010
D/E ratiox
0.239
0.234
0.233
0.209
0.196
0.194
0.180
0.152
0.134
0.137
1.147
0.152
0.195
32
2.671
Enterprise value€M
5.395
5.008
5.052
5.067
5.227
5.400
4.986
5.259
5.652
5.627
10.27
1.49%
1.31%
54
7.885
LT debt€M
3.223
3.036
3.400
3.568
3.522
3.864
4.176
4.324
4.046
4.107
11.18
3.12%
2.78%
47
Revenue
€16.74M
7.97%
1.00×
Cost of revenue
€9.698M
7.76%
0.98×
Operating expenses
€4.080M
8.13%
1.01×
Goodwill & intangibles
21.30%
Cash and investments
16.54%