0.634
Revenue€M
0.753
0.789
0.804
0.832
0.852
0.874
0.897
0.933
0.970
0.989
0.698
3.03%
3.41%
68
19.96
Revenue growth%
22.80
23.01
21.78
20.28
21.34
22.93
22.33
21.84
24.50
25.47
9.76
22.93
22.56
28
9.40
Gross margin%
23.10
22.02
23.72
25.35
25.82
28.65
31.34
31.48
32.15
31.17
27.90
31.34
27.23
39
17.61
Operating margin%
21.93
20.66
18.31
15.83
14.74
16.94
19.09
19.10
21.20
18.99
5.41
19.09
19.04
45
29.93
Net margin%
16.35
18.65
21.51
21.75
20.00
17.54
17.75
18.26
17.29
20.27
11.48
17.75
18.46
77
32.50
P/E ratio (avg)x
32.54
31.82
33.36
34.70
32.67
30.84
28.61
28.92
26.30
27.46
6.859
28.61
31.33
57
27.06
EV/EBITx
23.63
21.07
21.90
22.66
20.43
20.03
21.03
21.48
19.64
17.05
25.06
20.03
21.05
64
4.69
FCF yield (avg)%
29.15
28.08
27.74
27.02
27.87
27.94
30.52
30.05
29.55
31.02
20.03
30.05
28.62
75
25.12
FCF margin%
26.51
26.13
26.36
25.73
27.95
26.18
25.03
22.83
20.11
22.85
13.55
22.85
25.93
76
1.572
FCF / Net incomex
0.922
0.896
0.867
0.940
0.926
1.033
1.227
1.214
1.267
1.220
0.554
1.220
0.986
91
22.14
ROIC%
22.88
20.58
17.69
18.14
20.35
20.06
22.91
19.96
21.73
22.81
21.89
21.73
20.46
72
28.00
Return on equity%
9.14
10.96
8.20
10.22
8.77
11.35
9.86
12.36
11.66
12.99
6.94
11.66
10.59
37
11.38
Return on assets%
15.70
15.30
17.51
18.78
21.51
21.16
20.73
23.35
22.36
19.86
4.07
21.16
20.30
79
0.11
EPS€
0.13
0.15
0.16
0.18
0.20
0.19
0.19
0.19
0.20
0.23
0.12
2.34%
6.06%
—
2.31
EPS growth%
14.02
16.26
18.21
19.96
21.41
18.42
19.13
19.29
18.97
21.54
11.89
19.13
19.05
88
0.11
Bookvalue per sh€
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.10
5.76%
4.95%
—
0.05
FCF per share€
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.04
0.12
(4.96%)
(3.76%)
—
0.15
Dividend per sh€
0.06
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.03
0.87%
(1.51%)
—
27.48
Div yield (avg)%
24.27
21.71
19.58
18.89
16.90
15.77
17.06
14.54
12.94
14.40
22.49
14.54
16.98
50
10.60
Payout ratio%
0.75
0.40
0.40
1.27
0.40
0.79
0.40
0.40
3.16
4.56
17.42
0.79
0.57
53
5.107
Shares (diluted)M
4.410
4.603
4.425
4.479
4.011
3.657
3.419
3.600
3.715
3.641
5.215
(1.92%)
(1.94%)
14
11.06
Buyback yield%
19.49
19.86
20.22
20.34
21.03
21.57
23.86
22.47
23.18
25.43
25.39
23.18
21.30
79
1.298
D/E ratiox
0.733
0.847
0.881
1.014
1.181
1.216
1.160
1.159
1.242
1.259
1.470
1.216
1.159
54
0.985
Enterprise value€M
0.479
0.469
0.486
0.498
0.520
0.491
0.495
0.527
0.562
0.560
0.287
1.50%
0.23%
50
0.169
LT debt€M
0.700
0.597
0.538
0.511
0.550
0.485
0.473
0.459
0.471
0.480
0.278
(2.70%)
(5.33%)
71
Revenue
€0.989M
3.41%
1.00×
Cost of revenue
€0.539M
3.13%
0.97×
Operating expenses
€0.190M
4.05%
1.06×
Cash and investments
16.73%
Return on capital
290.63%
Spread over hurdle
280.96%