0.897
Revenue€M
7.898
8.121
8.186
8.416
8.621
8.763
8.988
9.272
9.413
9.634
0.944
2.25%
2.44%
66
21.93
Revenue growth%
10.72
11.25
10.29
10.89
10.40
12.36
10.70
12.32
15.11
14.91
20.99
12.36
11.07
74
24.24
Gross margin%
24.64
26.66
28.96
26.09
25.85
25.88
24.39
26.66
27.64
26.15
10.07
26.15
26.12
34
23.85
Operating margin%
11.67
14.22
12.32
12.64
11.93
10.34
8.57
6.95
9.00
8.06
20.81
8.57
11.01
57
23.81
Net margin%
0.40
1.70
0.40
3.18
0.56
2.15
4.58
6.63
3.78
4.48
26.24
4.48
2.66
76
28.57
P/E ratio (avg)x
49.09
55.29
59.22
66.74
63.75
66.07
62.73
73.79
81.44
89.45
32.03
73.79
64.91
25
13.91
EV/EBITx
53.57
63.37
61.81
63.20
67.07
73.13
85.77
101.3
102.2
119.7
37.59
101.3
70.10
18
2.70
FCF yield (avg)%
21.84
24.04
24.88
23.25
21.67
19.61
20.97
22.72
25.51
26.51
10.34
22.72
22.99
50
5.06
FCF margin%
16.76
16.79
14.47
12.86
14.81
17.76
17.05
20.01
21.05
23.42
20.46
20.01
16.92
53
0.212
FCF / Net incomex
0.843
0.846
0.947
0.941
0.909
0.881
0.867
0.972
1.016
0.951
1.120
0.951
0.925
91
27.54
ROIC%
12.72
15.57
15.59
14.48
14.14
13.19
11.25
11.51
10.73
8.42
6.31
11.25
12.95
76
20.23
Return on equity%
4.88
2.02
4.95
2.32
1.31
2.10
4.59
6.59
9.16
10.79
11.90
6.59
4.74
21
10.01
Return on assets%
9.30
8.41
7.85
7.40
8.11
7.26
8.48
9.73
11.09
13.18
4.00
9.73
8.44
57
0.59
EPS€
0.73
0.73
0.83
0.94
1.02
0.96
0.87
0.89
0.85
0.89
0.61
(2.82%)
3.23%
—
15.81
EPS growth%
28.12
27.87
25.72
24.25
25.29
24.12
25.84
27.59
27.81
28.84
25.05
27.59
26.71
17
0.25
Bookvalue per sh€
0.25
0.29
0.31
0.35
0.37
0.40
0.40
0.41
0.45
0.52
0.48
7.26%
8.25%
—
0.33
FCF per share€
0.80
0.83
0.93
0.87
0.82
0.74
0.70
0.73
0.70
0.65
0.37
(4.58%)
(1.19%)
—
0.54
Dividend per sh€
0.51
0.61
0.62
0.63
0.73
0.81
0.93
0.96
1.00
1.03
0.47
7.06%
8.22%
—
12.41
Div yield (avg)%
8.44
11.16
12.19
14.07
14.84
15.30
16.83
16.13
16.27
19.15
2.80
16.27
15.07
17
20.50
Payout ratio%
23.38
24.49
24.84
24.22
25.32
25.83
27.10
24.56
25.05
23.22
17.29
25.05
24.70
88
9.737
Shares (diluted)M
8.500
9.112
8.558
7.554
7.990
7.232
7.377
7.438
6.417
6.524
10.18
(3.97%)
(3.75%)
27
20.49
Buyback yield%
17.07
17.84
16.30
16.11
18.99
21.42
19.95
17.14
17.32
15.42
10.10
17.32
17.23
51
1.693
D/E ratiox
1.468
1.348
1.215
1.294
1.195
1.321
1.326
1.308
1.458
1.566
1.394
1.326
1.324
26
2.764
Enterprise value€M
15.95
18.16
18.22
20.85
22.14
21.50
24.30
27.53
25.92
28.50
2.178
5.18%
7.12%
21
2.292
LT debt€M
2.175
2.249
2.207
2.048
1.793
1.876
1.984
1.736
1.629
1.510
12.28
(3.38%)
(3.97%)
11
Revenue
€9.634M
2.44%
1.00×
Cost of revenue
€4.359M
2.74%
1.03×
Operating expenses
€2.110M
1.83%
0.94×
Cash and investments
16.27%