0.933
Revenue€M
0.524
0.539
0.555
0.584
0.600
0.625
0.638
0.660
0.701
0.714
1.026
3.53%
3.43%
67
14.23
Revenue growth%
12.84
11.56
13.97
13.66
15.20
15.83
13.56
13.04
10.97
10.99
12.14
13.04
13.30
87
18.82
Gross margin%
20.89
19.51
18.69
21.48
22.59
19.60
20.61
17.63
17.77
14.88
12.27
17.77
19.56
83
24.63
Operating margin%
19.31
18.15
16.09
17.15
16.52
16.98
19.38
18.64
17.56
17.06
21.76
17.56
17.36
12
19.97
Net margin%
30.84
29.68
30.63
27.90
28.64
26.57
27.66
25.91
25.84
24.38
4.69
25.91
27.78
11
11.44
P/E ratio (avg)x
24.18
22.42
21.13
17.97
19.25
19.66
19.16
18.48
18.70
20.02
36.29
19.16
19.46
10
8.077
EV/EBITx
47.51
49.98
51.65
53.16
56.13
57.45
61.46
61.11
61.46
68.21
30.97
61.46
56.79
56
27.75
FCF yield (avg)%
9.60
8.93
8.40
7.97
8.97
7.55
8.77
6.89
7.43
9.26
24.80
7.55
8.59
50
4.01
FCF margin%
1.54
3.10
4.87
4.68
6.51
6.05
9.03
6.71
5.41
8.00
5.27
6.71
5.73
15
1.205
FCF / Net incomex
0.268
0.253
0.246
0.277
0.254
0.270
0.295
0.284
0.266
0.301
0.168
0.284
0.269
33
8.67
ROIC%
4.63
5.12
2.78
4.97
5.06
4.88
7.67
9.98
11.93
11.14
22.15
9.98
5.09
31
15.52
Return on equity%
4.07
6.23
5.86
5.76
6.15
4.61
6.28
9.03
9.74
6.92
20.36
6.92
6.19
37
23.05
Return on assets%
0.40
2.75
4.38
6.37
5.69
6.20
7.02
7.94
9.67
10.24
18.89
7.94
6.29
54
0.21
EPS€
0.20
0.20
0.20
0.21
0.20
0.20
0.21
0.21
0.21
0.23
0.23
2.52%
0.77%
—
21.21
EPS growth%
0.40
0.40
0.40
0.83
2.06
0.40
0.94
3.18
1.32
0.40
21.72
0.94
0.61
52
0.17
Bookvalue per sh€
0.18
0.16
0.16
0.15
0.13
0.13
0.14
0.13
0.11
0.10
0.27
(6.07%)
(5.51%)
—
0.15
FCF per share€
0.38
0.43
0.47
0.49
0.49
0.58
0.67
0.75
0.82
0.81
0.17
10.53%
9.41%
—
0.21
Dividend per sh€
0.36
0.35
0.36
0.39
0.41
0.40
0.40
0.44
0.45
0.44
0.22
1.53%
3.45%
—
8.05
Div yield (avg)%
28.06
26.27
25.88
27.83
27.78
29.79
30.57
30.77
29.39
29.74
2.31
29.79
28.72
10
25.58
Payout ratio%
21.22
19.85
18.24
18.34
21.18
22.82
22.69
24.79
25.80
23.23
25.28
23.23
21.96
47
3.383
Shares (diluted)M
2.920
3.024
2.890
2.930
2.589
2.536
2.503
2.404
2.472
2.206
3.213
(3.15%)
(3.20%)
79
15.18
Buyback yield%
28.31
27.77
25.18
23.59
26.58
26.89
26.65
26.40
23.58
25.91
10.91
26.40
26.49
90
0.696
D/E ratiox
0.753
0.729
0.769
0.845
0.922
0.896
0.900
0.857
0.915
1.007
0.887
0.900
0.876
69
0.583
Enterprise value€M
0.875
0.921
0.811
0.849
0.830
0.862
0.945
0.899
0.849
0.906
0.856
1.77%
0.44%
14
0.081
LT debt€M
0.237
0.230
0.261
0.274
0.248
0.242
0.260
0.286
0.311
0.320
0.232
5.23%
4.17%
14
Revenue
€0.714M
3.43%
1.00×
Cost of revenue
€0.490M
3.62%
1.02×
Operating expenses
€0.142M
2.69%
0.93×
Spread over hurdle
(4.44%)