37.36
Revenue€M
39.61
41.68
45.23
48.15
51.97
54.93
57.34
61.72
65.92
68.64
38.96
5.72%
6.04%
45
8.34
Revenue growth%
20.98
19.30
18.84
16.88
14.47
11.54
13.14
16.04
18.15
17.53
14.22
16.04
17.20
43
12.86
Gross margin%
22.35
25.18
27.63
29.87
29.20
28.49
30.33
32.24
29.70
28.02
5.96
29.70
28.84
88
4.06
Operating margin%
18.38
19.92
21.29
21.55
21.11
22.17
22.59
24.54
24.96
25.60
8.73
24.54
21.86
39
12.55
Net margin%
33.36
34.13
34.92
37.70
35.34
34.43
33.03
31.61
30.27
29.17
22.87
31.61
33.75
23
27.40
P/E ratio (avg)x
20.79
20.21
19.13
19.81
21.38
19.03
20.24
17.97
16.70
17.28
24.66
17.97
19.47
58
9.437
EV/EBITx
30.11
27.96
29.38
29.44
25.24
25.43
23.50
23.82
22.91
23.90
22.22
23.82
25.34
69
18.63
FCF yield (avg)%
24.26
24.05
23.10
21.16
19.71
16.82
15.54
15.63
16.01
16.44
3.58
16.01
18.27
33
28.93
FCF margin%
9.27
7.78
8.41
10.71
11.12
12.45
15.15
18.04
19.85
19.51
23.12
18.04
11.79
73
0.314
FCF / Net incomex
1.401
1.415
1.424
1.434
1.633
1.779
2.108
2.226
2.386
2.363
0.338
2.226
1.706
47
6.38
ROIC%
27.08
27.45
27.34
24.96
22.04
22.40
21.15
24.14
24.25
23.40
2.60
23.40
24.19
62
12.98
Return on equity%
27.74
30.17
30.30
29.41
29.99
32.45
34.53
32.02
34.49
36.05
3.30
34.49
31.16
14
9.88
Return on assets%
30.85
32.69
35.45
33.82
36.56
35.18
35.15
34.20
33.53
35.97
14.67
35.15
34.67
41
0.33
EPS€
0.13
0.13
0.12
0.11
0.11
0.12
0.12
0.11
0.10
0.08
0.35
(5.84%)
(4.92%)
—
29.79
EPS growth%
19.89
20.95
20.75
21.30
20.58
19.43
18.69
17.87
16.49
15.69
9.83
17.87
19.66
72
0.10
Bookvalue per sh€
0.09
0.09
0.10
0.10
0.09
0.09
0.09
0.10
0.10
0.10
0.12
1.16%
1.74%
—
0.39
FCF per share€
0.15
0.14
0.15
0.16
0.16
0.17
0.15
0.14
0.14
0.14
0.32
(1.83%)
(0.16%)
—
0.07
Dividend per sh€
0.17
0.19
0.17
0.15
0.13
0.14
0.15
0.13
0.14
0.13
0.27
(0.42%)
(2.04%)
—
24.63
Div yield (avg)%
26.93
27.58
29.84
31.34
32.41
29.88
30.97
32.00
31.73
29.59
15.30
30.97
30.42
25
18.50
Payout ratio%
4.61
2.73
2.86
3.76
0.89
0.43
0.40
0.40
0.40
1.75
27.69
0.40
1.32
42
137.8
Shares (diluted)M
134.5
146.8
143.2
153.5
147.8
155.9
164.1
158.1
159.4
176.2
133.6
3.58%
2.87%
33
12.00
Buyback yield%
13.58
16.26
16.41
16.94
19.91
19.90
20.98
18.58
21.41
19.08
9.52
19.90
18.83
56
1.491
D/E ratiox
1.436
1.622
1.575
1.651
1.588
1.627
1.881
1.953
2.218
2.460
0.593
1.953
1.639
76
52.91
Enterprise value€M
66.61
69.71
79.57
91.11
96.79
105.6
116.6
134.0
146.9
149.0
19.78
9.01%
7.50%
27
56.35
LT debt€M
19.06
19.00
21.05
20.33
18.54
18.69
20.14
19.53
17.13
18.70
42.24
0.17%
0.71%
82
Revenue
€68.64M
6.04%
1.00×
Cost of revenue
€37.68M
6.29%
1.02×
Operating expenses
€13.09M
5.43%
0.94×
Cash and investments
16.29%
Goodwill & intangibles
15.88%