3.367
Revenue€M
36.69
36.93
36.17
36.10
36.12
35.67
36.55
37.27
36.82
36.06
3.530
(0.03%)
(0.07%)
85
13.47
Revenue growth%
25.60
26.77
25.51
23.35
20.73
18.25
17.32
16.26
18.13
16.95
28.30
17.32
19.49
93
20.63
Gross margin%
13.09
15.46
16.16
18.02
16.30
18.94
17.32
18.27
18.81
16.25
15.74
18.27
16.81
51
7.34
Operating margin%
9.64
12.41
10.84
13.37
13.69
11.21
10.41
10.38
13.17
11.27
10.61
11.21
11.24
79
6.23
Net margin%
15.11
13.12
10.68
12.23
9.36
9.61
11.13
10.95
8.78
11.16
11.37
10.95
11.04
47
14.82
P/E ratio (avg)x
15.32
15.23
16.30
18.30
18.86
21.78
24.26
26.02
24.38
27.01
23.40
24.38
20.32
59
8.848
EV/EBITx
44.59
47.67
50.70
50.69
54.58
54.38
59.51
63.07
61.64
66.87
30.43
61.64
54.48
80
9.06
FCF yield (avg)%
16.49
15.83
17.31
16.59
18.46
16.69
19.45
16.79
16.74
15.00
5.02
16.74
16.71
43
11.56
FCF margin%
1.22
3.19
1.74
3.09
1.76
3.51
2.00
2.31
1.69
1.05
19.08
2.00
1.88
42
0.271
FCF / Net incomex
2.116
2.082
1.980
2.144
2.275
2.253
2.125
2.444
2.765
2.990
1.284
2.444
2.198
94
25.52
ROIC%
5.04
6.65
9.53
10.56
11.61
8.75
6.55
5.68
5.58
7.51
19.49
6.55
7.08
29
19.04
Return on equity%
14.68
17.00
17.77
17.04
14.43
13.09
12.39
13.31
11.57
10.90
24.88
12.39
13.87
81
6.67
Return on assets%
10.90
13.84
13.14
15.98
13.31
14.60
17.50
14.76
13.86
13.06
10.02
14.60
13.85
54
0.17
EPS€
0.19
0.22
0.22
0.21
0.23
0.22
0.23
0.22
0.25
0.25
0.18
1.29%
4.20%
—
12.68
EPS growth%
29.23
29.75
31.01
29.75
27.69
30.39
29.54
27.07
26.57
23.67
12.22
27.07
29.38
60
0.10
Bookvalue per sh€
0.44
0.50
0.48
0.53
0.61
0.62
0.74
0.86
0.91
1.00
0.08
10.35%
9.35%
—
0.19
FCF per share€
0.19
0.21
0.23
0.23
0.23
0.22
0.22
0.22
0.26
0.25
0.11
1.79%
2.32%
—
0.18
Dividend per sh€
0.26
0.23
0.25
0.27
0.27
0.28
0.29
0.27
0.30
0.29
0.09
1.12%
0.54%
—
28.10
Div yield (avg)%
31.76
31.18
28.38
29.72
28.64
28.51
29.01
26.52
26.07
26.35
14.11
26.52
28.58
95
29.41
Payout ratio%
16.36
17.85
20.62
18.81
17.18
18.22
18.76
18.79
15.85
14.13
7.43
18.22
18.03
92
76.95
Shares (diluted)M
96.24
108.2
122.8
128.2
150.9
174.2
174.0
164.2
190.9
205.6
77.63
6.39%
8.38%
39
12.64
Buyback yield%
12.12
10.85
13.02
12.60
14.28
13.42
13.88
15.84
13.89
16.35
29.94
13.89
13.65
47
1.222
D/E ratiox
0.106
0.104
0.104
0.106
0.093
0.087
0.086
0.082
0.076
0.064
0.837
0.082
0.090
29
29.04
Enterprise value€M
3.767
4.157
4.907
5.090
5.590
5.807
6.234
6.839
8.159
9.315
31.67
10.76%
9.58%
45
15.19
LT debt€M
53.70
55.97
65.55
77.60
80.20
94.62
109.0
126.3
136.5
155.3
3.648
14.12%
12.81%
72
Revenue
€36.06M
(0.07%)
1.00×
Cost of revenue
€25.24M
(0.07%)
1.00×
Operating expenses
€7.098M
(0.57%)
0.95×
Cash and investments
17.51%