1.006
Revenue€M
1.379
1.360
1.342
1.359
1.376
1.384
1.360
1.380
1.359
1.349
1.116
(0.40%)
(0.14%)
45
13.42
Revenue growth%
25.98
26.89
24.67
26.39
26.91
25.57
24.58
26.25
25.59
25.04
19.32
25.57
25.78
53
26.95
Gross margin%
21.92
21.49
20.09
18.77
21.54
23.89
25.67
27.35
27.05
29.99
25.83
27.05
22.90
66
26.32
Operating margin%
16.66
18.18
20.41
17.93
18.24
20.96
19.26
20.80
17.81
18.35
20.16
19.26
18.29
42
15.26
Net margin%
7.45
7.86
6.14
4.76
5.88
4.45
3.98
6.22
4.69
7.18
22.82
4.69
6.01
45
31.74
P/E ratio (avg)x
12.28
13.00
12.73
12.36
13.32
14.01
13.40
14.32
13.31
11.90
29.74
13.40
13.15
21
36.28
EV/EBITx
45.55
45.55
43.48
49.32
53.12
53.92
61.42
67.72
62.54
61.06
35.71
61.42
53.52
75
12.32
FCF yield (avg)%
9.09
9.53
6.83
7.45
5.72
5.07
5.57
4.90
7.28
5.36
22.41
5.36
6.28
43
7.74
FCF margin%
14.76
15.54
15.71
13.15
13.02
14.07
11.32
13.84
13.45
10.88
22.48
13.45
13.64
24
1.045
FCF / Net incomex
2.067
2.125
2.270
2.430
2.277
2.417
2.523
2.813
2.984
3.270
0.691
2.813
2.424
94
3.48
ROIC%
26.61
24.50
21.94
23.86
23.49
21.20
20.57
21.97
23.80
24.39
25.38
21.97
23.64
16
5.10
Return on equity%
9.52
10.16
8.11
7.57
5.41
6.82
6.51
5.51
7.32
9.37
7.57
6.82
7.45
19
10.00
Return on assets%
15.90
13.63
11.82
14.18
15.79
12.85
13.70
13.50
13.74
15.78
5.68
13.70
13.72
28
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.22%)
(5.02%)
—
29.34
EPS growth%
8.34
11.15
10.93
9.74
9.82
8.14
9.52
8.38
6.13
8.25
20.71
8.25
8.95
67
0.02
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.82%)
0.24%
—
0.01
FCF per share€
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.03
6.37%
5.63%
—
0.03
Dividend per sh€
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
7.70%
7.96%
—
28.38
Div yield (avg)%
24.84
24.81
27.15
26.55
24.53
25.56
22.60
25.30
23.82
24.85
14.19
24.85
24.85
58
27.51
Payout ratio%
27.02
27.77
30.36
31.01
33.84
33.02
35.41
33.17
31.62
28.66
24.12
33.02
31.31
74
28.46
Shares (diluted)M
29.04
32.00
34.94
37.95
39.70
39.87
43.39
40.41
40.60
41.26
28.03
0.77%
4.28%
77
23.40
Buyback yield%
18.81
19.10
20.31
19.72
17.95
16.68
14.52
13.83
11.57
14.17
12.61
14.17
17.32
46
1.611
D/E ratiox
2.380
2.772
2.730
2.654
2.663
2.632
2.788
3.055
3.095
3.189
0.182
3.055
2.751
37
1.536
Enterprise value€M
0.821
0.794
0.858
0.840
0.925
0.834
0.797
0.879
0.808
0.783
0.607
(3.28%)
(0.42%)
87
0.112
LT debt€M
1.805
1.811
2.074
2.040
1.982
2.370
2.428
2.729
2.781
3.180
0.951
9.92%
7.12%
82
Revenue
€1.349M
(0.14%)
1.00×
Cost of revenue
€0.648M
0.24%
1.04×
Operating expenses
€0.250M
(0.71%)
0.94×
Cash and investments
15.94%