0.532
Revenue€M
0.793
0.840
0.899
0.974
1.066
1.128
1.226
1.296
1.416
1.547
0.576
7.73%
7.64%
41
23.16
Revenue growth%
11.23
12.04
10.37
9.77
10.08
9.25
7.22
6.72
6.47
5.44
10.32
6.72
9.51
48
4.43
Gross margin%
18.05
17.24
17.03
14.87
12.24
13.23
15.21
13.26
11.95
13.27
3.53
13.26
14.07
17
20.49
Operating margin%
4.94
7.32
5.87
8.54
6.74
7.36
9.38
8.27
8.92
7.60
17.01
8.27
7.48
25
16.39
Net margin%
30.01
27.80
27.11
27.74
29.92
30.99
31.35
32.98
31.24
30.54
10.10
31.24
30.27
8
10.62
P/E ratio (avg)x
5.899
5.286
5.749
6.222
6.391
5.906
5.352
5.452
5.929
6.065
28.87
5.906
5.903
25
19.80
EV/EBITx
25.01
29.33
30.63
33.52
37.03
43.71
47.11
45.51
49.24
46.72
25.99
46.72
40.37
69
14.44
FCF yield (avg)%
28.09
30.97
29.96
29.72
31.05
33.08
33.09
32.83
31.02
31.95
25.38
32.83
31.04
44
15.22
FCF margin%
2.32
3.76
5.50
6.84
3.98
6.56
4.44
4.45
2.83
2.84
16.81
4.44
4.21
69
0.348
FCF / Net incomex
1.577
1.578
1.558
1.666
1.776
1.813
2.010
1.914
2.128
2.523
0.909
2.010
1.795
74
22.00
ROIC%
23.18
20.30
21.12
21.81
21.87
22.56
23.04
21.84
23.57
21.67
8.61
22.56
21.86
75
24.58
Return on equity%
0.40
0.40
2.91
4.23
1.78
0.40
3.24
3.37
5.78
6.05
8.92
3.37
3.07
57
16.84
Return on assets%
26.32
28.03
30.63
29.20
28.25
31.24
28.42
26.25
26.55
25.72
23.67
26.55
28.14
29
0.02
EPS€
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.03
0.02
7.61%
8.71%
—
7.36
EPS growth%
14.32
14.29
12.81
13.79
11.40
11.78
12.23
12.28
11.67
14.26
8.12
12.23
12.55
30
0.01
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
6.36%
6.84%
—
0.01
FCF per share€
0.02
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.04
2.84%
2.14%
—
0.03
Dividend per sh€
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.01
6.13%
7.04%
—
21.01
Div yield (avg)%
21.75
21.63
20.53
19.24
20.91
20.25
19.95
21.11
21.02
23.18
2.17
21.02
20.97
26
5.58
Payout ratio%
29.41
31.18
28.93
29.94
29.73
32.32
30.92
29.91
27.60
29.14
10.12
29.91
29.82
41
15.98
Shares (diluted)M
17.70
19.95
22.04
23.87
26.02
27.85
26.79
28.75
31.83
35.16
15.57
6.21%
6.80%
16
6.50
Buyback yield%
10.30
11.75
10.40
12.36
9.50
10.80
10.26
11.32
9.86
9.53
27.56
10.26
10.35
21
0.825
D/E ratiox
1.291
1.378
1.467
1.560
1.618
1.817
1.709
1.985
2.007
2.164
0.503
1.985
1.663
22
0.665
Enterprise value€M
0.412
0.434
0.482
0.427
0.452
0.443
0.456
0.457
0.502
0.460
0.694
0.36%
0.55%
52
0.297
LT debt€M
0.773
0.720
0.750
0.834
0.792
0.802
0.874
0.906
0.885
0.831
0.196
0.95%
0.62%
39
Revenue
€1.547M
7.64%
1.00×
Cost of revenue
€0.782M
7.60%
1.00×
Operating expenses
€0.299M
7.59%
0.99×
Cash and investments
17.72%
Spread over hurdle
21.98%