0.254
Revenue€M
0.673
0.681
0.705
0.724
0.731
0.729
0.739
0.773
0.785
0.788
0.266
1.52%
1.82%
84
7.59
Revenue growth%
8.03
10.23
12.60
11.66
8.83
6.90
7.54
8.48
5.90
5.61
6.94
6.90
8.25
45
14.59
Gross margin%
13.53
11.83
9.72
10.25
8.54
9.19
6.64
8.74
10.34
13.11
28.54
9.19
9.99
67
14.11
Operating margin%
4.47
6.38
4.98
4.20
6.10
6.89
5.72
2.79
1.94
0.40
3.79
2.79
4.73
88
8.40
Net margin%
9.76
11.34
13.52
14.49
15.72
16.85
15.64
13.04
12.38
11.12
11.89
13.04
13.28
16
33.08
P/E ratio (avg)x
43.54
43.07
41.29
43.57
45.74
42.83
44.06
49.35
56.93
63.94
10.01
49.35
43.81
86
14.14
EV/EBITx
40.89
40.93
42.46
48.93
53.86
61.29
58.59
67.26
72.62
68.36
11.12
67.26
56.23
69
11.17
FCF yield (avg)%
14.90
17.10
19.88
19.36
18.45
20.80
20.71
18.10
15.12
16.60
28.41
18.10
18.28
75
4.71
FCF margin%
24.53
24.75
23.97
21.21
24.20
24.19
24.48
23.56
21.23
22.84
20.30
23.56
24.08
21
1.238
FCF / Net incomex
2.632
2.967
3.064
3.483
3.447
3.319
3.869
3.985
4.528
5.405
1.006
3.985
3.465
66
21.24
ROIC%
22.25
20.58
21.67
20.76
22.11
22.60
22.38
19.73
22.00
24.27
9.24
22.38
22.06
32
28.22
Return on equity%
7.59
5.55
5.46
5.55
8.11
6.35
4.60
3.44
1.94
2.27
3.77
3.44
5.50
60
24.20
Return on assets%
21.10
23.55
25.44
26.74
29.49
28.43
30.60
28.82
29.04
29.21
6.52
29.04
28.63
29
0.15
EPS€
0.22
0.23
0.23
0.27
0.28
0.31
0.31
0.31
0.33
0.37
0.15
5.94%
6.03%
—
14.48
EPS growth%
20.14
17.78
18.54
17.76
18.64
21.51
23.89
23.39
23.54
21.19
24.26
23.39
20.66
29
0.08
Bookvalue per sh€
0.10
0.10
0.10
0.10
0.09
0.09
0.08
0.09
0.09
0.09
0.06
(0.98%)
(0.56%)
—
0.06
FCF per share€
0.14
0.13
0.15
0.16
0.16
0.16
0.15
0.13
0.14
0.13
0.14
(4.35%)
(0.63%)
—
0.15
Dividend per sh€
0.14
0.14
0.13
0.13
0.13
0.12
0.12
0.11
0.10
0.11
0.07
(2.78%)
(2.52%)
—
18.00
Div yield (avg)%
29.80
32.37
33.33
31.56
31.79
33.48
34.04
34.21
34.78
36.14
9.31
34.21
33.40
7
20.50
Payout ratio%
3.44
1.05
0.40
0.40
1.26
0.40
1.57
4.08
2.32
0.40
18.83
1.57
1.15
69
4.973
Shares (diluted)M
3.727
3.426
3.372
3.398
3.412
3.264
3.346
3.385
3.286
2.884
4.825
(3.31%)
(2.48%)
74
7.58
Buyback yield%
30.95
28.42
25.82
25.31
24.92
23.85
26.06
28.40
28.41
28.85
6.73
28.40
27.23
50
1.278
D/E ratiox
1.080
1.072
1.087
1.053
0.948
0.891
0.849
0.793
0.862
0.891
1.253
0.862
0.920
55
0.292
Enterprise value€M
0.880
0.779
0.814
0.780
0.765
0.683
0.642
0.679
0.674
0.614
1.033
(4.29%)
(4.62%)
42
0.906
LT debt€M
1.029
1.015
0.983
1.021
0.944
0.940
0.966
0.982
1.024
0.887
1.001
(1.23%)
(0.90%)
43
Revenue
€0.788M
1.82%
1.00×
Cost of revenue
€0.552M
1.82%
1.00×
Operating expenses
€0.154M
1.51%
0.97×
Goodwill & intangibles
18.26%
Cash and investments
18.21%
Spread over hurdle
(4.06%)