3.976
Revenue€M
2.592
2.740
2.837
2.896
2.987
3.183
3.288
3.465
3.623
4.290
4.591
4.58%
3.91%
95
5.21
Revenue growth%
3.55
5.92
5.48
4.55
4.68
4.95
3.98
1.00
2.99
20.38
17.78
3.98
4.62
56
4.86
Gross margin%
16.35
18.82
21.14
20.39
21.38
21.18
21.48
22.51
25.42
5.57
26.39
21.48
21.16
53
25.84
Operating margin%
27.79
25.48
23.34
22.18
24.64
21.75
21.45
22.42
21.13
12.55
4.72
21.75
22.88
20
8.99
Net margin%
23.96
26.38
26.62
24.65
24.12
25.04
23.53
26.14
25.74
7.64
26.22
25.04
24.85
76
25.71
P/E ratio (avg)x
44.88
45.32
53.02
51.01
56.09
65.14
76.25
82.24
85.40
35.83
28.58
76.25
54.55
39
28.72
EV/EBITx
17.41
19.39
21.47
22.12
21.75
23.47
26.36
25.64
24.06
16.82
17.19
24.06
21.94
66
18.26
FCF yield (avg)%
29.68
29.63
29.55
27.31
25.13
22.40
20.88
18.60
17.80
16.70
2.45
20.88
25.96
19
3.53
FCF margin%
5.59
7.61
10.27
10.06
10.91
10.10
11.90
12.65
10.63
18.15
2.39
10.91
10.18
54
0.361
FCF / Net incomex
1.596
1.719
1.908
1.998
2.232
2.711
2.728
2.869
2.868
0.460
0.991
2.728
2.115
82
13.57
ROIC%
16.71
15.95
13.12
12.38
13.69
14.96
15.72
17.74
17.97
15.16
19.58
15.72
15.72
63
26.61
Return on equity%
0.40
0.65
1.95
0.40
2.96
2.09
0.40
0.40
2.64
15.40
13.97
2.09
0.52
15
29.13
Return on assets%
14.01
16.66
16.15
15.19
17.25
18.90
18.66
16.64
19.28
15.67
16.57
18.66
16.65
22
0.16
EPS€
0.13
0.11
0.11
0.12
0.12
0.13
0.14
0.13
0.14
0.16
0.18
3.70%
2.26%
—
10.44
EPS growth%
25.58
28.19
28.57
27.84
30.59
32.33
29.91
28.81
28.87
16.95
29.48
29.91
28.69
74
0.09
Bookvalue per sh€
0.04
0.05
0.05
0.06
0.07
0.08
0.09
0.10
0.10
0.05
0.06
10.13%
11.08%
—
0.04
FCF per share€
0.12
0.11
0.11
0.11
0.11
0.12
0.12
0.12
0.12
0.14
0.12
1.28%
(0.56%)
—
0.11
Dividend per sh€
0.20
0.23
0.24
0.27
0.27
0.32
0.33
0.32
0.37
0.15
0.15
5.96%
8.09%
—
19.81
Div yield (avg)%
16.36
18.36
18.30
16.14
16.92
16.67
17.45
20.40
22.33
8.63
11.15
17.45
17.87
7
16.50
Payout ratio%
6.95
8.49
8.57
8.18
8.08
10.80
13.37
13.63
15.68
19.46
2.65
13.37
8.94
28
12.45
Shares (diluted)M
9.700
8.516
8.901
7.751
8.339
7.512
6.884
6.601
6.438
12.78
12.80
(3.64%)
(6.15%)
34
20.23
Buyback yield%
0.40
1.80
0.40
2.31
2.27
0.40
3.18
6.08
3.38
3.07
2.25
3.18
2.23
15
0.863
D/E ratiox
1.374
1.462
1.553
1.693
1.829
1.756
2.069
2.000
1.917
0.504
1.488
1.917
1.724
78
4.241
Enterprise value€M
0.445
0.502
0.487
0.481
0.563
0.592
0.573
0.567
0.591
4.293
2.738
4.23%
2.82%
45
2.167
LT debt€M
3.888
4.202
4.100
3.692
3.882
3.900
4.256
4.710
5.311
1.294
0.489
7.54%
3.36%
94
Revenue
€3.623M
3.91%
1.00×
Cost of revenue
€1.677M
3.96%
1.01×
Operating expenses
€0.753M
3.55%
0.97×