2.239
Revenue€M
4.702
4.776
4.762
4.826
4.852
4.839
4.784
4.754
4.787
4.732
2.436
(0.50%)
0.29%
85
13.81
Revenue growth%
21.69
24.28
22.42
20.14
20.02
21.43
22.77
19.88
17.68
19.37
16.38
19.88
20.78
88
19.33
Gross margin%
12.09
12.63
10.61
13.49
12.28
12.30
11.55
11.07
8.39
11.14
22.09
11.14
11.82
44
6.97
Operating margin%
28.26
27.33
24.71
21.94
19.96
21.73
19.91
20.80
18.15
16.24
22.79
19.91
21.26
53
3.84
Net margin%
9.00
11.18
9.34
11.59
12.74
13.32
14.17
12.02
12.22
9.94
25.49
12.22
11.81
57
8.006
P/E ratio (avg)x
26.35
26.57
28.47
26.11
25.44
23.36
22.65
24.42
23.63
26.13
8.941
23.63
25.77
91
32.70
EV/EBITx
11.68
11.70
12.89
14.97
16.81
18.95
22.18
24.97
25.49
25.17
37.70
24.97
17.88
71
13.00
FCF yield (avg)%
25.48
23.87
24.62
22.38
21.32
18.78
16.51
15.18
13.59
12.03
22.31
15.18
20.05
89
28.01
FCF margin%
5.44
3.47
6.02
6.38
6.60
7.85
8.53
8.57
9.85
8.33
4.67
8.53
7.23
86
0.610
FCF / Net incomex
1.314
1.470
1.458
1.508
1.737
1.979
2.188
2.123
2.179
2.053
0.109
2.123
1.858
18
25.43
ROIC%
14.42
17.25
16.05
14.66
16.31
15.19
13.91
11.37
13.28
11.90
19.05
13.28
14.54
6
26.34
Return on equity%
10.42
8.43
8.96
8.77
10.45
7.58
4.81
3.55
4.13
1.34
22.50
4.13
8.00
43
19.39
Return on assets%
1.26
2.84
5.66
8.10
10.77
11.13
11.42
10.05
7.67
5.72
3.23
10.05
7.89
86
0.10
EPS€
0.15
0.16
0.19
0.20
0.19
0.22
0.21
0.21
0.23
0.22
0.11
2.58%
4.39%
—
8.43
EPS growth%
10.23
8.93
8.47
8.43
6.89
9.73
8.72
11.41
9.74
6.94
4.69
9.73
8.83
95
0.09
Bookvalue per sh€
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.10
(1.92%)
(1.34%)
—
0.09
FCF per share€
0.10
0.12
0.12
0.11
0.13
0.12
0.13
0.13
0.14
0.13
0.07
1.31%
1.99%
—
0.04
Dividend per sh€
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.08
8.23%
5.40%
—
13.22
Div yield (avg)%
31.94
31.88
34.37
36.95
38.58
40.41
38.89
38.90
36.14
34.29
17.57
38.89
36.54
80
8.37
Payout ratio%
4.81
5.53
7.96
9.37
8.13
8.23
6.89
6.01
7.06
5.17
19.17
6.89
6.97
54
38.29
Shares (diluted)M
49.98
55.76
66.04
66.29
65.49
72.76
75.22
79.38
82.13
93.78
38.82
7.45%
6.38%
85
12.37
Buyback yield%
18.03
18.09
20.61
19.16
16.58
15.81
18.51
18.17
17.02
17.00
11.05
17.02
18.06
46
1.665
D/E ratiox
2.730
3.079
3.383
3.328
3.667
3.686
4.079
4.301
4.213
4.687
1.065
4.213
3.677
72
1.102
Enterprise value€M
3.929
3.813
3.615
3.779
3.488
3.281
3.525
3.652
4.111
3.851
1.457
2.00%
0.56%
15
2.786
LT debt€M
1.275
1.368
1.446
1.405
1.351
1.254
1.111
1.038
0.938
0.970
3.722
(6.41%)
(2.09%)
73
Revenue
€4.732M
0.29%
1.00×
Cost of revenue
€1.944M
0.16%
0.99×
Operating expenses
€1.130M
0.25%
1.00×
Goodwill & intangibles
22.14%