0.919
Revenue€M
2.235
2.257
2.287
2.373
2.405
2.419
2.516
2.594
2.634
2.681
1.000
2.19%
2.04%
64
5.11
Revenue growth%
5.89
6.36
6.09
5.77
7.11
8.80
6.36
9.19
9.77
7.76
21.03
8.80
6.73
92
14.68
Gross margin%
15.46
17.00
16.48
16.47
19.25
17.96
15.83
17.68
16.87
18.48
25.74
17.68
16.94
62
14.54
Operating margin%
23.06
20.37
19.03
21.57
22.77
24.73
25.66
25.28
24.93
23.77
24.82
24.93
23.42
21
26.17
Net margin%
26.21
25.12
27.22
24.82
27.37
27.49
28.87
26.81
26.43
25.18
15.02
26.81
26.62
63
11.78
P/E ratio (avg)x
42.21
47.01
51.13
58.82
61.15
66.23
63.88
72.32
73.77
85.18
36.27
72.32
62.52
7
23.50
EV/EBITx
20.17
18.01
19.37
16.61
15.51
14.16
14.16
13.82
13.46
14.34
16.04
14.16
14.92
30
24.11
FCF yield (avg)%
18.72
18.97
16.74
17.42
16.40
15.65
15.45
17.73
18.85
16.40
19.99
16.40
17.08
55
18.87
FCF margin%
21.75
20.53
23.06
21.24
19.48
18.01
18.88
15.93
17.01
19.82
28.47
18.01
19.65
43
0.479
FCF / Net incomex
1.022
0.939
0.986
0.977
0.998
0.910
0.817
0.779
0.720
0.789
1.468
0.789
0.925
5
5.18
ROIC%
21.86
24.63
23.32
24.42
22.62
25.09
23.51
22.96
23.87
22.78
6.52
23.51
23.42
40
4.84
Return on equity%
14.99
15.16
17.47
18.53
20.38
21.69
21.47
21.63
22.53
25.30
27.87
21.69
20.93
31
28.54
Return on assets%
19.78
22.07
22.11
20.73
20.06
20.68
21.72
21.13
23.83
22.24
13.39
21.72
21.43
55
0.05
EPS€
0.06
0.07
0.07
0.08
0.09
0.10
0.11
0.12
0.13
0.15
0.05
10.88%
12.26%
—
11.57
EPS growth%
22.29
21.64
20.20
21.52
22.77
25.06
24.19
26.86
24.29
21.50
22.71
24.29
22.53
90
0.02
Bookvalue per sh€
0.05
0.06
0.06
0.07
0.07
0.08
0.10
0.10
0.12
0.12
0.04
9.20%
10.71%
—
0.03
FCF per share€
0.09
0.10
0.10
0.10
0.10
0.11
0.12
0.11
0.10
0.09
0.02
(0.20%)
0.58%
—
0.01
Dividend per sh€
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
2.32%
2.30%
—
25.93
Div yield (avg)%
8.51
9.75
8.80
9.61
10.35
13.14
10.87
13.32
15.75
16.28
21.04
13.32
10.61
58
19.97
Payout ratio%
25.98
27.52
28.81
28.34
31.18
29.45
28.87
25.93
26.15
26.81
26.29
26.81
27.93
26
34.85
Shares (diluted)M
46.44
51.05
46.86
45.87
47.88
53.41
50.02
49.37
54.82
53.13
34.30
2.10%
2.53%
91
10.81
Buyback yield%
25.51
23.26
21.04
20.18
18.73
21.27
19.82
22.35
24.13
26.33
24.48
22.35
21.81
50
0.103
D/E ratiox
1.760
1.751
1.903
2.077
2.430
2.419
2.424
2.312
2.613
3.005
1.752
2.424
2.365
69
1.935
Enterprise value€M
0.496
0.493
0.491
0.537
0.551
0.523
0.543
0.624
0.674
0.695
0.220
4.78%
4.11%
79
0.787
LT debt€M
1.081
1.157
1.257
1.201
1.343
1.392
1.499
1.702
1.889
1.740
1.775
5.31%
5.29%
71
Revenue
€2.681M
2.04%
1.00×
Cost of revenue
€1.571M
1.97%
0.99×
Operating expenses
€0.570M
2.21%
1.02×
Spread over hurdle
35.62%