0.394
Revenue€M
1.048
1.043
1.026
1.028
1.025
1.043
1.064
1.059
1.066
1.060
0.412
0.66%
(0.05%)
56
16.12
Revenue growth%
14.44
11.50
14.39
15.41
12.93
14.12
16.71
15.76
16.83
14.19
6.15
15.76
14.42
64
4.21
Gross margin%
33.95
34.27
31.83
28.94
29.04
31.15
30.63
30.72
31.52
33.69
17.45
31.15
31.33
19
6.23
Operating margin%
21.51
22.98
21.37
24.00
23.74
22.18
24.52
22.29
19.59
16.81
19.18
22.18
22.23
56
9.70
Net margin%
27.11
26.67
27.00
28.82
26.64
29.44
30.03
31.52
28.79
26.85
21.11
29.44
27.95
31
36.48
P/E ratio (avg)x
39.05
33.17
35.13
30.35
26.75
26.83
24.89
24.18
21.27
18.20
27.27
24.18
26.79
59
29.86
EV/EBITx
26.33
25.84
26.29
29.88
33.78
32.23
36.83
36.84
36.72
35.47
35.08
36.72
33.01
60
7.16
FCF yield (avg)%
28.83
28.07
26.72
26.10
25.36
26.95
26.04
27.35
28.73
31.34
25.48
27.35
27.15
56
8.97
FCF margin%
4.64
5.23
8.21
8.14
7.01
4.54
2.43
1.50
2.39
0.40
29.63
2.39
4.59
29
0.826
FCF / Net incomex
1.132
1.164
1.119
1.176
1.342
1.331
1.565
1.646
1.758
1.957
1.329
1.646
1.336
66
19.05
ROIC%
7.51
5.71
7.84
4.86
3.18
5.39
8.35
5.80
5.91
3.60
28.32
5.80
5.75
14
25.54
Return on equity%
32.52
34.70
36.91
37.77
36.89
37.67
35.56
35.42
33.66
31.67
12.30
35.42
35.49
41
23.45
Return on assets%
23.86
24.79
22.81
25.22
24.33
24.92
27.55
25.45
23.57
20.59
24.14
24.92
24.56
25
0.07
EPS€
0.08
0.09
0.09
0.10
0.10
0.11
0.11
0.11
0.13
0.15
0.07
8.83%
7.34%
—
21.16
EPS growth%
27.61
27.10
24.32
24.20
23.27
22.07
24.14
23.09
22.92
24.35
15.95
23.09
24.17
68
0.05
Bookvalue per sh€
0.08
0.09
0.09
0.11
0.11
0.13
0.15
0.15
0.15
0.15
0.06
6.00%
7.70%
—
0.03
FCF per share€
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.03
0.07
(1.27%)
0.71%
—
0.07
Dividend per sh€
0.06
0.05
0.05
0.06
0.05
0.06
0.06
0.07
0.07
0.07
0.08
6.25%
2.63%
—
23.71
Div yield (avg)%
23.03
23.06
20.65
19.38
16.80
15.44
17.86
20.76
21.06
21.60
4.27
20.76
20.70
33
28.52
Payout ratio%
27.85
29.45
28.06
29.05
30.90
28.59
27.67
24.91
24.30
23.92
29.82
24.91
27.96
30
7.382
Shares (diluted)M
8.706
10.00
9.306
10.16
9.505
9.700
11.11
11.26
12.94
13.40
7.649
7.11%
4.70%
86
10.18
Buyback yield%
16.01
16.67
18.02
17.14
15.41
15.80
15.85
14.03
11.19
13.33
6.53
14.03
15.83
45
0.439
D/E ratiox
0.242
0.257
0.235
0.214
0.220
0.209
0.205
0.232
0.246
0.240
1.623
0.232
0.233
16
0.594
Enterprise value€M
0.308
0.274
0.261
0.263
0.283
0.262
0.280
0.278
0.261
0.240
0.116
(3.28%)
(2.70%)
48
0.755
LT debt€M
0.618
0.654
0.669
0.620
0.576
0.621
0.540
0.510
0.462
0.409
0.815
(6.64%)
(3.59%)
94
Revenue
€1.060M
(0.05%)
1.00×
Cost of revenue
€0.696M
0.32%
1.04×
Operating expenses
€0.115M
(0.80%)
0.93×
Property and equipment
19.31%
Spread over hurdle
67.50%