1.169
Revenue€M
9.731
9.966
10.23
10.48
10.85
10.97
11.41
11.88
11.98
1.289
1.285
2.71%
2.28%
44
7.90
Revenue growth%
15.33
17.42
16.09
16.46
17.40
15.35
15.38
16.32
14.82
24.13
20.46
15.38
15.75
65
9.07
Gross margin%
13.52
12.44
11.90
13.18
10.33
8.24
8.27
8.84
9.66
22.37
13.11
8.84
11.12
94
11.54
Operating margin%
17.18
14.74
14.57
15.27
13.46
10.62
13.13
10.78
10.85
11.52
27.59
10.85
14.01
8
2.16
Net margin%
15.52
18.47
18.08
18.67
17.47
15.39
15.68
13.30
14.49
4.00
18.85
15.39
15.60
81
35.20
P/E ratio (avg)x
16.34
16.41
14.23
12.37
13.56
14.87
15.98
16.16
15.84
19.13
11.28
15.84
15.91
91
34.31
EV/EBITx
20.73
22.61
21.52
22.74
20.99
22.10
21.16
22.39
24.19
23.97
36.20
22.10
21.81
77
7.40
FCF yield (avg)%
27.24
25.76
28.32
29.66
32.18
34.23
34.40
33.26
30.42
18.52
19.12
33.26
30.04
17
11.22
FCF margin%
11.71
10.93
9.47
7.80
5.18
2.66
3.89
2.32
3.18
6.57
12.05
3.18
6.49
45
1.216
FCF / Net incomex
1.759
1.964
1.976
2.198
2.404
2.365
2.617
2.600
3.082
1.340
0.675
2.600
2.281
32
18.39
ROIC%
9.23
10.93
10.60
8.60
8.80
6.66
7.56
10.21
7.30
19.68
25.75
7.56
9.02
29
9.63
Return on equity%
24.60
21.97
19.82
19.04
20.07
21.39
19.92
22.28
24.20
17.79
8.92
21.39
21.63
45
3.37
Return on assets%
6.79
6.88
4.10
3.97
2.56
1.82
2.44
3.60
1.51
26.42
26.74
2.44
3.78
40
0.22
EPS€
0.35
0.33
0.34
0.39
0.39
0.45
0.48
0.48
0.46
0.23
0.23
3.15%
4.48%
—
10.23
EPS growth%
15.36
12.92
14.55
15.72
15.38
15.81
16.09
14.96
12.26
4.24
26.46
15.38
15.16
41
0.13
Bookvalue per sh€
0.21
0.21
0.21
0.18
0.19
0.17
0.17
0.16
0.16
0.22
0.16
(2.49%)
(2.61%)
—
0.18
FCF per share€
0.27
0.30
0.28
0.28
0.27
0.29
0.30
0.32
0.36
0.15
0.18
5.08%
3.51%
—
0.08
Dividend per sh€
0.07
0.07
0.06
0.07
0.07
0.07
0.08
0.09
0.10
0.07
0.18
5.39%
4.11%
—
15.98
Div yield (avg)%
14.51
15.21
13.94
11.67
12.66
12.51
9.59
10.33
10.37
12.84
22.23
10.37
12.09
28
19.44
Payout ratio%
17.51
14.78
16.64
18.36
17.04
17.52
19.81
21.95
21.89
9.63
24.55
19.81
17.94
32
25.69
Shares (diluted)M
54.44
59.46
57.32
68.29
78.61
76.73
76.05
89.48
95.67
25.76
25.95
6.98%
7.70%
77
28.37
Buyback yield%
2.79
5.02
6.02
5.42
8.00
6.01
5.30
6.01
6.94
10.05
24.66
6.01
5.71
9
1.351
D/E ratiox
0.153
0.144
0.155
0.150
0.150
0.148
0.150
0.133
0.137
1.501
0.713
0.148
0.149
41
2.954
Enterprise value€M
18.94
20.57
20.85
22.80
26.06
26.62
31.26
30.99
30.67
7.755
7.065
6.11%
7.78%
15
12.53
LT debt€M
16.28
18.92
20.46
22.60
22.50
24.81
28.01
30.52
30.48
13.30
4.504
6.17%
8.26%
6
Revenue
€11.98M
2.28%
1.00×
Cost of revenue
€7.471M
2.25%
1.00×
Operating expenses
€1.479M
2.35%
1.01×
Cash and investments
14.74%