2.763
Revenue€M
2.142
2.183
2.225
2.357
2.414
2.445
2.519
2.597
2.644
2.803
2.877
3.03%
2.86%
77
25.21
Revenue growth%
10.50
8.87
8.28
9.12
7.04
4.64
4.39
7.35
9.50
8.72
18.44
7.35
8.50
43
13.97
Gross margin%
10.06
11.80
10.75
8.54
8.21
7.94
8.49
6.34
5.25
7.63
17.54
7.63
8.35
27
7.63
Operating margin%
22.11
23.08
21.99
20.35
22.09
22.59
21.97
22.95
24.12
24.87
14.61
22.95
22.35
95
22.18
Net margin%
2.55
0.40
2.18
3.54
5.22
6.59
6.97
5.51
4.57
2.44
22.80
5.51
4.06
78
11.51
P/E ratio (avg)x
18.24
21.38
23.92
26.37
28.03
32.47
37.50
40.21
47.60
47.45
35.58
40.21
30.25
77
25.16
EV/EBITx
6.483
5.977
5.575
6.203
5.801
6.663
6.440
6.267
7.113
6.835
23.14
6.663
6.353
38
26.37
FCF yield (avg)%
19.30
21.34
20.52
18.95
21.30
22.68
19.69
22.62
23.26
26.10
29.07
22.68
21.32
95
16.79
FCF margin%
21.94
22.60
24.44
27.30
29.85
31.08
29.67
31.11
29.18
29.76
12.20
29.76
29.43
85
0.802
FCF / Net incomex
0.329
0.351
0.366
0.359
0.361
0.399
0.458
0.527
0.518
0.525
1.205
0.518
0.383
83
8.11
ROIC%
22.39
21.27
24.04
23.20
22.40
22.02
20.31
17.55
16.63
14.43
13.37
17.55
21.64
58
27.73
Return on equity%
30.08
30.93
31.24
32.13
33.74
31.77
29.55
26.69
27.51
27.88
14.31
27.88
30.50
17
27.88
Return on assets%
15.88
15.23
12.80
11.79
13.09
12.92
11.63
12.21
14.07
13.62
12.20
12.92
13.00
75
0.08
EPS€
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.09
0.09
0.08
8.25%
6.55%
—
11.15
EPS growth%
11.08
10.40
11.11
10.10
12.36
13.96
11.98
14.53
11.62
13.72
21.91
13.72
11.80
81
0.10
Bookvalue per sh€
0.08
0.09
0.09
0.11
0.11
0.11
0.11
0.12
0.13
0.13
0.09
4.08%
5.17%
—
0.02
FCF per share€
0.11
0.11
0.12
0.12
0.12
0.12
0.13
0.12
0.14
0.13
0.12
0.78%
1.21%
—
0.13
Dividend per sh€
0.09
0.09
0.09
0.10
0.10
0.10
0.10
0.09
0.09
0.10
0.10
(1.30%)
0.04%
—
24.13
Div yield (avg)%
25.43
25.87
27.71
29.75
32.69
32.86
30.33
27.82
29.35
29.79
22.26
29.79
29.55
14
16.31
Payout ratio%
33.26
32.30
30.61
32.43
31.33
30.62
32.16
33.53
35.89
37.91
28.70
33.53
32.36
92
11.33
Shares (diluted)M
12.97
14.03
16.04
16.30
16.30
17.00
16.36
18.45
21.75
23.71
11.41
7.79%
7.85%
93
6.94
Buyback yield%
16.46
15.39
16.35
16.33
13.83
14.01
14.46
13.03
14.97
14.74
11.49
14.46
14.85
33
0.779
D/E ratiox
1.436
1.319
1.162
1.055
1.031
0.904
0.830
0.844
0.832
0.840
1.045
0.840
0.967
34
2.462
Enterprise value€M
3.395
2.977
2.688
2.764
2.356
2.280
2.067
1.999
1.797
1.557
1.307
(7.96%)
(7.58%)
59
2.027
LT debt€M
2.043
2.110
1.876
1.815
1.810
1.872
1.847
2.057
2.043
1.987
1.371
1.89%
(0.18%)
83
Revenue
€2.803M
2.86%
1.00×
Cost of revenue
€1.283M
3.20%
1.03×
Operating expenses
€0.553M
2.70%
0.98×
Property and equipment
15.76%