1.083
Revenue€M
0.700
0.733
0.785
0.807
0.858
0.905
0.962
0.991
1.023
1.051
1.113
4.15%
4.66%
77
2.45
Revenue growth%
1.76
0.46
0.40
2.13
2.58
0.79
2.39
1.62
1.06
0.40
9.46
1.06
1.34
62
29.09
Gross margin%
4.83
4.92
3.77
2.12
2.46
4.99
6.98
9.78
9.12
6.13
9.28
6.98
4.95
23
11.19
Operating margin%
16.73
18.29
18.85
18.96
18.35
19.87
21.76
22.57
22.91
20.11
16.28
21.76
19.41
27
11.36
Net margin%
10.22
11.05
13.54
14.91
14.24
13.75
12.60
14.30
14.38
14.15
16.36
14.15
13.95
93
25.94
P/E ratio (avg)x
13.87
13.93
13.77
11.84
10.47
11.19
10.29
9.640
8.595
7.314
16.04
9.640
10.83
62
15.76
EV/EBITx
16.04
16.44
14.58
16.09
16.88
14.83
15.33
15.78
14.76
15.18
14.69
15.18
15.56
77
12.62
FCF yield (avg)%
3.11
3.24
0.40
1.37
3.79
2.03
3.22
2.70
0.40
0.40
29.31
2.03
2.36
29
25.78
FCF margin%
4.92
7.77
6.10
7.84
8.36
5.57
5.54
6.06
7.47
7.30
19.97
6.06
6.70
91
1.765
FCF / Net incomex
2.505
2.713
2.678
2.673
2.705
3.092
2.925
2.809
3.059
3.585
1.457
3.059
2.761
57
4.01
ROIC%
20.78
20.86
23.22
22.24
21.37
20.74
18.80
19.62
22.20
23.24
20.54
20.74
21.12
81
25.11
Return on equity%
16.56
16.61
16.08
13.80
13.99
13.68
15.95
13.22
12.97
11.36
5.40
13.22
13.89
85
14.53
Return on assets%
16.13
13.89
15.55
18.19
17.58
18.32
16.77
14.64
12.97
14.84
13.21
14.84
15.84
33
0.02
EPS€
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.02
15.37%
8.60%
—
11.93
EPS growth%
29.08
28.46
25.48
26.30
24.95
25.32
26.03
23.91
22.64
20.50
4.11
23.91
25.40
92
0.01
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.58%)
(3.49%)
—
0.03
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
5.32%
3.98%
—
0.01
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(6.64%)
(4.04%)
—
18.72
Div yield (avg)%
8.18
9.48
10.79
11.17
11.74
10.86
8.06
10.53
11.10
9.75
12.45
10.53
10.66
40
3.23
Payout ratio%
15.26
18.00
15.43
18.01
18.04
15.72
14.13
15.46
16.88
18.89
5.08
15.72
16.30
14
21.16
Shares (diluted)M
22.21
25.78
27.94
27.97
27.88
28.48
32.76
33.25
31.57
31.19
20.56
2.27%
4.34%
92
26.89
Buyback yield%
15.83
14.97
14.54
13.55
13.46
16.25
14.97
16.61
16.03
15.55
5.60
16.03
15.26
53
0.333
D/E ratiox
1.211
1.463
1.506
1.604
1.850
2.191
2.629
2.986
2.987
3.213
1.365
2.986
2.020
11
0.139
Enterprise value€M
0.312
0.320
0.326
0.367
0.398
0.439
0.475
0.550
0.640
0.618
1.070
9.21%
7.63%
9
0.677
LT debt€M
1.155
1.187
1.263
1.188
1.297
1.345
1.331
1.321
1.370
1.312
0.800
0.23%
1.77%
49
Revenue
€1.051M
4.66%
1.00×
Cost of revenue
€0.736M
4.66%
1.00×
Operating expenses
€0.229M
5.11%
1.04×
Spread over hurdle
(6.41%)