2.451
Revenue€M
3.190
3.144
3.110
3.108
3.183
3.247
3.273
3.245
3.198
3.210
2.627
0.17%
(0.05%)
73
8.63
Revenue growth%
22.42
21.94
23.44
25.92
25.88
23.83
22.57
25.43
25.74
28.13
10.01
25.43
24.63
55
27.75
Gross margin%
12.48
10.21
10.88
8.67
11.00
8.50
9.27
12.00
10.82
7.95
24.82
9.27
10.52
62
17.21
Operating margin%
23.51
22.75
20.05
22.70
21.22
20.13
22.44
20.01
22.81
21.36
8.69
21.36
21.90
25
16.62
Net margin%
27.78
29.63
28.96
26.54
24.63
22.24
20.75
19.41
21.58
20.93
6.02
20.93
23.44
14
6.229
P/E ratio (avg)x
21.85
19.41
19.78
16.69
17.28
18.01
15.51
15.42
14.51
15.55
22.66
15.51
16.98
29
31.93
EV/EBITx
22.56
21.77
22.92
24.63
23.37
25.22
23.38
25.06
23.10
23.27
26.37
23.38
23.32
93
19.96
FCF yield (avg)%
8.64
7.72
9.81
10.01
9.94
10.93
13.09
10.58
8.90
10.02
8.83
10.58
9.97
82
27.07
FCF margin%
12.75
12.05
12.64
12.88
9.97
9.69
9.63
9.40
7.86
6.16
11.51
9.40
9.83
14
0.852
FCF / Net incomex
2.375
2.379
2.651
2.618
2.678
2.753
2.786
3.313
3.352
3.926
0.853
3.313
2.715
31
10.18
ROIC%
2.72
1.76
1.62
0.70
0.88
3.22
4.02
5.47
4.53
5.44
5.58
4.53
2.97
85
13.20
Return on equity%
19.85
20.69
21.01
21.22
19.26
20.18
20.03
22.94
21.73
20.88
7.35
20.88
20.79
23
22.25
Return on assets%
23.72
21.37
23.76
23.40
22.93
25.41
22.92
23.07
22.34
24.64
11.82
23.07
23.23
45
0.14
EPS€
0.16
0.16
0.17
0.17
0.18
0.18
0.19
0.18
0.18
0.16
0.15
(1.72%)
0.27%
—
14.27
EPS growth%
26.87
26.40
29.14
26.29
24.95
26.46
29.13
27.64
28.71
28.78
24.20
28.71
27.25
29
0.23
Bookvalue per sh€
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.25
2.99%
1.52%
—
0.21
FCF per share€
0.18
0.19
0.19
0.19
0.17
0.17
0.15
0.13
0.14
0.15
0.10
(1.79%)
(1.98%)
—
0.06
Dividend per sh€
0.08
0.08
0.08
0.09
0.08
0.09
0.11
0.10
0.11
0.11
0.06
5.86%
4.21%
—
21.42
Div yield (avg)%
20.66
19.38
18.36
19.43
19.12
16.73
19.00
18.87
16.19
14.37
26.03
16.73
18.93
74
26.30
Payout ratio%
0.40
0.40
0.45
0.40
0.40
1.68
1.65
0.65
0.40
3.03
6.01
1.65
0.42
86
8.597
Shares (diluted)M
13.05
12.16
11.89
12.12
12.76
13.97
14.73
16.12
17.97
20.84
8.778
10.31%
5.39%
28
24.68
Buyback yield%
8.27
7.96
8.47
8.86
11.13
10.32
12.33
15.16
14.75
13.29
25.99
13.29
10.72
42
0.400
D/E ratiox
0.661
0.563
0.481
0.467
0.397
0.413
0.419
0.413
0.401
0.406
0.545
0.413
0.416
33
2.583
Enterprise value€M
2.560
2.950
2.953
3.205
3.143
3.407
4.025
4.127
4.413
4.703
1.157
8.39%
6.37%
13
0.846
LT debt€M
0.891
0.870
0.917
0.830
0.853
0.853
0.800
0.731
0.765
0.711
2.180
(3.59%)
(3.18%)
58
Revenue
€3.210M
(0.05%)
1.00×
Cost of revenue
€2.001M
(0.29%)
0.98×
Operating expenses
€0.697M
0.12%
1.02×
Goodwill & intangibles
16.00%