0.308
Revenue€M
1.388
1.482
1.596
1.688
1.751
1.815
1.916
1.986
2.097
2.232
0.338
4.97%
5.17%
28
2.56
Revenue growth%
11.60
11.44
11.58
13.00
12.39
9.90
9.38
7.63
7.62
6.55
26.09
7.63
10.67
90
29.54
Gross margin%
20.10
21.65
23.71
20.73
20.05
22.25
20.43
22.97
21.63
24.44
21.22
22.25
21.64
47
27.18
Operating margin%
6.25
6.47
5.54
7.99
9.89
9.08
6.71
4.48
3.53
0.84
27.38
4.48
6.36
69
28.91
Net margin%
19.86
19.33
16.82
15.66
16.67
13.96
12.53
9.95
11.31
12.50
7.20
12.50
14.81
87
17.97
P/E ratio (avg)x
25.85
24.92
21.55
20.08
21.39
23.24
21.41
21.10
19.22
18.01
37.59
21.10
21.40
16
15.57
EV/EBITx
31.44
35.80
34.84
36.07
41.46
42.36
43.42
46.76
56.33
56.50
25.60
46.76
41.91
11
9.60
FCF yield (avg)%
31.79
32.05
34.97
36.95
35.61
33.20
35.78
33.48
33.75
36.13
5.24
33.75
34.36
94
16.85
FCF margin%
10.50
11.76
14.44
16.17
16.53
14.15
15.15
16.57
16.86
17.21
18.09
16.57
15.66
18
1.255
FCF / Net incomex
0.922
0.920
1.065
1.161
1.307
1.225
1.397
1.553
1.798
1.853
0.224
1.553
1.266
57
15.19
ROIC%
23.11
23.80
22.90
23.66
23.88
26.64
27.72
28.46
31.45
30.58
7.97
28.46
25.26
34
25.04
Return on equity%
2.36
4.64
7.43
8.22
5.80
5.33
7.75
10.07
10.45
9.99
6.96
9.99
7.59
50
17.31
Return on assets%
3.12
3.76
5.20
6.28
9.12
6.27
7.56
8.98
11.11
12.50
2.23
8.98
6.92
72
0.07
EPS€
0.17
0.20
0.23
0.25
0.24
0.29
0.34
0.37
0.38
0.43
0.08
12.24%
9.82%
—
23.70
EPS growth%
10.89
10.61
9.51
7.05
9.53
7.95
6.31
7.44
6.06
3.67
5.96
6.31
7.70
84
0.18
Bookvalue per sh€
0.15
0.16
0.18
0.18
0.19
0.18
0.19
0.17
0.19
0.19
0.08
0.59%
3.40%
—
0.15
FCF per share€
0.14
0.14
0.14
0.15
0.16
0.17
0.20
0.21
0.24
0.26
0.08
9.90%
7.81%
—
0.17
Dividend per sh€
0.16
0.18
0.20
0.22
0.21
0.21
0.20
0.21
0.23
0.22
0.15
0.89%
3.24%
—
7.77
Div yield (avg)%
24.25
26.49
23.79
23.74
25.64
24.31
27.18
27.90
25.88
27.26
5.23
27.18
25.76
14
2.11
Payout ratio%
25.07
24.19
26.67
25.17
26.93
24.54
23.82
23.35
24.21
23.03
20.98
23.82
24.38
21
9.087
Shares (diluted)M
11.07
11.37
10.99
10.17
9.769
10.56
11.28
10.76
11.15
10.60
9.223
1.65%
0.19%
91
26.77
Buyback yield%
13.00
13.23
15.26
13.08
12.02
14.02
12.32
10.04
7.24
9.69
2.87
10.04
12.66
70
1.513
D/E ratiox
1.626
1.512
1.646
1.538
1.524
1.569
1.596
1.764
1.771
1.870
0.311
1.764
1.611
28
2.198
Enterprise value€M
0.555
0.580
0.606
0.557
0.509
0.512
0.456
0.471
0.466
0.426
1.179
(3.47%)
(1.69%)
93
1.380
LT debt€M
2.823
2.753
3.008
3.354
3.268
3.341
3.266
3.442
3.405
3.796
0.744
3.04%
3.89%
93
Revenue
€2.232M
5.17%
1.00×
Cost of revenue
€1.373M
5.20%
1.00×
Operating expenses
€0.431M
5.21%
1.00×
Goodwill & intangibles
14.25%