29.16
Revenue€M
62.19
64.85
67.32
69.62
73.85
78.07
83.63
87.86
91.95
97.99
31.82
5.82%
5.38%
64
6.99
Revenue growth%
21.48
19.26
20.70
20.40
17.97
17.48
20.46
20.73
22.68
20.14
19.06
20.46
20.43
35
27.03
Gross margin%
29.63
30.18
32.81
33.69
32.49
33.96
35.51
35.78
38.26
38.76
18.10
35.78
33.83
93
22.70
Operating margin%
12.40
11.03
12.49
12.65
11.75
11.55
9.89
12.63
12.21
12.33
29.20
12.21
12.27
74
21.70
Net margin%
27.49
26.95
29.22
26.48
23.75
21.37
23.92
21.15
21.07
23.00
19.30
21.37
23.83
12
33.84
P/E ratio (avg)x
19.96
20.58
20.23
20.34
19.62
19.84
20.01
21.01
21.89
18.95
6.055
20.01
20.12
33
19.32
EV/EBITx
44.06
41.13
41.32
42.42
41.76
47.40
46.85
45.01
43.17
48.96
35.17
46.85
43.61
10
2.19
FCF yield (avg)%
4.92
2.75
2.35
1.05
0.81
0.50
0.40
0.50
0.74
1.13
23.26
0.50
0.93
16
2.06
FCF margin%
27.45
29.01
28.34
30.43
30.59
33.58
32.06
29.42
29.77
29.85
20.08
29.85
29.81
77
0.465
FCF / Net incomex
1.804
1.931
1.854
1.913
1.780
1.626
1.807
1.886
1.827
1.788
1.421
1.807
1.817
46
29.94
ROIC%
30.04
30.27
30.29
30.30
28.37
26.15
28.98
28.91
28.30
26.36
21.05
28.30
28.94
92
28.33
Return on equity%
11.92
13.97
11.62
9.47
8.79
8.74
6.50
4.31
6.60
9.53
29.45
6.60
9.13
55
22.10
Return on assets%
22.01
22.82
25.48
25.13
22.92
22.44
20.19
22.64
24.44
26.53
5.15
22.64
22.87
47
0.06
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
1.98%
1.41%
—
22.33
EPS growth%
13.42
14.24
15.96
14.08
14.95
13.61
15.48
17.27
14.69
12.85
4.11
14.69
14.47
91
0.05
Bookvalue per sh€
0.06
0.05
0.06
0.06
0.07
0.08
0.10
0.10
0.10
0.11
0.02
8.51%
8.39%
—
0.04
FCF per share€
0.12
0.11
0.13
0.14
0.15
0.17
0.19
0.20
0.20
0.22
0.08
8.01%
5.99%
—
0.04
Dividend per sh€
0.07
0.08
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.11
0.07
6.44%
5.13%
—
28.01
Div yield (avg)%
26.31
23.35
22.04
22.57
21.37
23.41
24.37
26.50
23.94
24.01
11.20
24.01
23.68
59
3.01
Payout ratio%
24.98
26.02
26.28
25.63
22.94
24.61
21.94
24.34
25.30
25.01
18.14
24.61
24.99
61
528.0
Shares (diluted)M
810.9
868.6
905.4
912.7
920.3
844.7
879.1
853.7
808.2
802.1
524.1
(2.71%)
0.53%
11
19.21
Buyback yield%
1.90
3.28
1.06
1.85
4.54
6.28
3.75
3.97
1.43
2.09
3.00
3.75
2.69
94
1.576
D/E ratiox
2.526
2.675
3.073
3.640
4.382
4.354
4.761
4.770
4.677
4.543
0.129
4.677
4.368
37
87.88
Enterprise value€M
63.16
64.29
59.01
53.35
54.99
51.80
46.11
50.48
55.40
48.24
69.21
(2.59%)
(3.48%)
55
11.12
LT debt€M
58.19
53.15
52.19
55.66
60.67
56.95
53.57
53.84
55.59
61.03
15.30
0.12%
(0.55%)
7
Revenue
€97.99M
5.38%
1.00×
Cost of revenue
€52.11M
5.43%
1.00×
Operating expenses
€22.34M
5.14%
0.98×