0.366
Revenue€M
2.406
2.355
2.366
2.412
2.415
2.424
2.373
2.319
2.351
2.403
0.400
(0.10%)
0.16%
91
16.14
Revenue growth%
19.64
22.62
23.83
25.39
24.24
23.87
23.82
22.19
24.77
22.03
20.97
23.82
23.83
35
26.50
Gross margin%
20.24
22.47
25.13
22.59
23.91
23.30
24.92
27.28
27.36
27.26
17.76
27.26
24.41
40
11.26
Operating margin%
29.01
31.45
30.13
29.70
27.04
24.77
25.11
25.05
23.88
23.19
9.03
24.77
26.08
7
12.38
Net margin%
29.69
28.38
28.26
31.25
33.62
32.24
31.23
28.24
31.11
29.28
28.14
31.11
30.40
59
15.21
P/E ratio (avg)x
19.36
19.80
21.76
21.17
20.85
18.81
17.48
19.31
21.19
18.63
14.37
18.81
19.58
36
37.03
EV/EBITx
50.53
52.51
58.01
59.24
57.03
64.11
71.88
81.78
78.57
78.30
12.42
78.30
61.67
47
28.79
FCF yield (avg)%
6.83
9.42
7.87
8.67
8.92
6.71
8.60
7.25
7.12
5.55
22.19
7.12
7.56
22
3.44
FCF margin%
20.79
18.14
17.45
17.17
15.10
14.29
11.74
11.80
12.00
9.40
19.14
11.80
14.69
87
1.656
FCF / Net incomex
0.944
1.104
1.133
1.275
1.323
1.534
1.701
1.938
2.249
2.567
0.622
1.938
1.429
18
25.46
ROIC%
25.34
22.42
22.68
20.22
18.71
17.52
17.08
16.04
17.38
15.69
4.29
17.08
18.11
21
27.03
Return on equity%
17.78
16.67
18.06
19.45
18.79
19.56
20.10
20.99
23.41
23.46
10.94
20.99
19.50
37
4.99
Return on assets%
32.98
32.11
33.35
36.02
36.82
38.52
36.31
37.87
35.94
38.26
11.72
37.87
36.17
75
0.17
EPS€
0.23
0.22
0.21
0.20
0.19
0.19
0.21
0.24
0.24
0.23
0.17
3.59%
1.05%
—
16.97
EPS growth%
6.45
6.32
5.43
5.98
7.17
7.81
4.97
4.38
4.17
4.23
17.14
4.38
5.70
92
0.06
Bookvalue per sh€
0.09
0.09
0.09
0.09
0.08
0.08
0.07
0.06
0.07
0.06
0.22
(4.66%)
(4.07%)
—
0.20
FCF per share€
0.08
0.09
0.08
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.08
(1.28%)
(3.87%)
—
0.11
Dividend per sh€
0.12
0.11
0.09
0.10
0.11
0.10
0.11
0.11
0.11
0.10
0.12
(2.40%)
(3.16%)
—
3.08
Div yield (avg)%
19.79
20.17
21.57
18.61
19.94
20.01
17.32
18.77
16.65
19.41
9.11
18.77
19.60
31
28.44
Payout ratio%
16.36
18.76
15.76
13.25
13.24
12.00
10.97
8.37
8.74
6.19
12.14
8.74
12.62
33
5.650
Shares (diluted)M
6.013
6.091
5.558
5.630
5.561
5.806
5.255
4.849
4.552
4.790
5.922
(2.94%)
(1.42%)
12
17.65
Buyback yield%
10.50
10.08
12.61
13.74
13.94
11.22
13.44
12.13
10.88
12.88
10.06
12.13
12.37
86
0.375
D/E ratiox
1.680
1.745
1.770
1.932
1.888
2.190
2.305
2.316
2.658
2.743
0.658
2.316
2.061
43
0.270
Enterprise value€M
0.883
0.950
0.984
0.977
1.135
1.298
1.523
1.805
1.788
1.938
1.374
11.29%
8.34%
65
1.353
LT debt€M
1.807
1.706
1.721
1.565
1.580
1.628
1.719
1.619
1.471
1.397
2.002
(2.44%)
(3.67%)
66
Revenue
€2.403M
0.16%
1.00×
Cost of revenue
€1.437M
0.08%
0.99×
Operating expenses
€0.480M
(0.12%)
0.97×
Property and equipment
15.62%