2.376
Revenue€M
2.549
2.711
2.831
3.026
3.223
3.454
3.627
3.728
3.936
4.077
2.483
4.81%
5.07%
29
26.76
Revenue growth%
0.40
2.49
0.45
0.70
3.50
3.19
1.25
0.40
3.39
3.21
3.07
3.19
1.87
56
21.14
Gross margin%
11.26
13.11
13.12
15.76
14.94
14.01
15.57
17.00
18.48
15.54
10.47
15.57
15.24
36
17.40
Operating margin%
30.90
31.90
33.69
34.25
33.26
31.74
29.82
27.03
24.30
22.51
12.91
27.03
31.32
9
7.52
Net margin%
20.35
23.04
23.66
24.21
24.85
24.48
27.21
25.18
24.08
22.79
18.75
24.48
24.14
24
13.89
P/E ratio (avg)x
29.51
29.29
28.05
25.69
23.06
22.01
20.03
20.14
21.21
23.04
15.76
21.21
23.05
22
8.101
EV/EBITx
28.04
26.37
23.82
23.30
20.98
22.32
21.10
23.08
23.74
21.05
14.84
22.32
23.19
90
28.99
FCF yield (avg)%
31.44
33.47
35.31
35.13
35.31
34.13
31.20
30.47
28.14
29.20
20.42
30.47
32.45
22
24.55
FCF margin%
14.84
14.39
13.40
12.21
14.07
15.67
14.46
16.03
16.27
13.70
16.72
15.67
14.42
17
0.525
FCF / Net incomex
0.578
0.515
0.521
0.450
0.441
0.417
0.376
0.338
0.293
0.255
0.882
0.338
0.429
53
13.13
ROIC%
21.81
20.56
18.97
17.06
17.58
18.01
20.17
20.51
21.97
24.31
18.39
20.51
20.34
22
5.27
Return on equity%
4.91
3.28
1.06
1.14
2.75
5.58
2.94
0.81
0.88
0.40
4.85
0.88
1.95
7
15.99
Return on assets%
30.48
29.48
29.09
31.84
31.52
32.65
35.28
32.30
34.65
36.38
3.07
34.65
32.07
69
0.19
EPS€
0.24
0.25
0.30
0.31
0.35
0.35
0.35
0.38
0.40
0.46
0.20
5.95%
7.54%
—
17.26
EPS growth%
24.81
25.19
25.64
22.98
20.59
19.31
16.79
17.69
15.88
17.04
23.99
17.04
19.95
24
0.04
Bookvalue per sh€
0.30
0.35
0.36
0.42
0.47
0.49
0.54
0.57
0.56
0.56
0.10
3.79%
8.04%
—
0.11
FCF per share€
0.15
0.16
0.17
0.20
0.21
0.23
0.25
0.28
0.28
0.28
0.04
5.85%
7.07%
—
0.19
Dividend per sh€
0.32
0.37
0.41
0.41
0.46
0.52
0.61
0.63
0.68
0.78
0.09
11.37%
11.33%
—
19.09
Div yield (avg)%
18.28
19.85
22.07
19.08
18.05
18.23
21.12
20.27
19.29
18.50
11.32
19.29
19.18
71
15.37
Payout ratio%
21.10
19.62
17.72
19.00
20.80
19.58
20.70
19.77
21.16
19.81
27.03
19.81
19.79
49
17.89
Shares (diluted)M
15.18
14.06
15.33
14.36
12.50
13.36
14.53
15.47
13.48
13.43
17.96
1.45%
(1.31%)
90
5.73
Buyback yield%
3.13
0.96
0.40
0.87
0.40
0.40
0.40
0.40
2.01
4.49
20.11
0.40
0.64
67
1.662
D/E ratiox
0.218
0.262
0.266
0.265
0.310
0.310
0.319
0.331
0.393
0.403
0.926
0.331
0.310
89
1.988
Enterprise value€M
4.964
5.215
4.756
5.151
4.815
5.487
5.225
5.579
5.960
6.614
1.604
6.55%
4.05%
12
2.601
LT debt€M
1.634
1.764
1.741
1.689
1.446
1.527
1.540
1.345
1.239
1.285
4.051
(2.33%)
(2.99%)
41
Revenue
€4.077M
5.07%
1.00×
Cost of revenue
€2.107M
5.08%
1.00×
Operating expenses
€0.624M
4.85%
0.98×