0.577
Revenue€M
0.496
0.503
0.500
0.514
0.506
0.511
0.522
0.521
0.523
0.535
0.618
1.11%
0.64%
29
10.91
Revenue growth%
30.69
31.22
29.53
28.33
27.40
28.63
26.66
27.04
29.43
27.98
27.96
27.98
28.48
73
14.49
Gross margin%
17.13
19.48
17.11
19.90
18.37
16.52
15.87
14.13
12.75
13.38
14.28
14.13
16.82
21
28.53
Operating margin%
31.51
33.74
31.58
30.11
31.46
33.78
34.27
31.52
29.23
28.77
26.26
31.52
31.51
24
27.03
Net margin%
19.06
20.57
23.15
20.53
18.82
18.07
15.84
14.50
12.59
12.20
19.85
14.50
18.44
93
16.64
P/E ratio (avg)x
17.00
17.58
17.58
15.26
13.75
12.43
12.61
12.81
11.80
10.33
10.81
12.43
13.28
67
34.55
EV/EBITx
46.21
49.48
52.29
53.13
63.19
70.36
69.17
75.33
77.86
87.28
32.71
75.33
66.18
7
22.85
FCF yield (avg)%
5.32
7.92
8.16
7.11
4.70
1.85
4.24
6.85
5.23
3.65
27.98
4.24
5.28
94
24.22
FCF margin%
11.98
10.21
11.32
12.86
14.62
16.31
16.03
18.22
16.01
16.07
4.50
16.07
15.32
78
0.610
FCF / Net incomex
0.610
0.657
0.650
0.731
0.771
0.853
0.829
0.796
0.822
0.761
0.262
0.822
0.766
70
25.61
ROIC%
16.71
14.57
15.60
14.51
13.66
11.39
8.67
6.79
5.79
5.34
13.21
6.79
12.52
35
29.46
Return on equity%
21.26
18.87
17.87
20.75
23.46
24.22
25.89
27.57
27.43
26.26
9.66
26.26
23.84
9
5.91
Return on assets%
23.41
23.18
21.86
24.76
26.82
29.41
31.10
33.37
34.11
36.33
8.16
33.37
28.11
40
0.05
EPS€
0.31
0.32
0.34
0.35
0.37
0.39
0.44
0.51
0.50
0.56
0.05
8.46%
6.56%
—
4.78
EPS growth%
23.07
20.85
19.83
20.65
18.31
18.76
17.57
18.33
16.45
18.24
25.64
18.24
18.55
81
0.09
Bookvalue per sh€
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.16
(5.57%)
(2.90%)
—
0.08
FCF per share€
0.10
0.11
0.11
0.12
0.13
0.13
0.13
0.15
0.17
0.19
0.07
8.09%
7.69%
—
0.09
Dividend per sh€
0.12
0.13
0.14
0.14
0.13
0.15
0.15
0.14
0.16
0.15
0.15
3.23%
2.11%
—
8.20
Div yield (avg)%
31.38
29.81
27.22
27.96
29.20
31.44
30.39
30.29
31.78
34.21
13.82
31.44
30.34
27
6.36
Payout ratio%
13.41
13.40
10.82
11.09
10.26
8.68
9.11
7.22
7.47
6.11
18.16
7.47
9.68
39
3.446
Shares (diluted)M
5.570
5.806
6.157
7.059
7.192
8.131
8.490
9.761
11.21
13.59
3.331
13.57%
9.89%
38
27.30
Buyback yield%
14.38
11.66
13.79
11.39
11.71
10.34
12.87
10.23
9.66
11.83
13.12
10.34
11.68
44
0.907
D/E ratiox
0.631
0.693
0.677
0.657
0.593
0.541
0.597
0.603
0.570
0.618
0.911
0.597
0.611
85
0.404
Enterprise value€M
0.317
0.331
0.311
0.326
0.346
0.321
0.305
0.346
0.365
0.360
0.282
0.80%
0.43%
20
0.108
LT debt€M
0.913
0.920
0.879
0.959
1.045
1.177
1.255
1.182
1.109
1.114
0.621
1.28%
3.46%
18
Revenue
€0.535M
0.64%
1.00×
Cost of revenue
€0.242M
0.25%
0.96×
Operating expenses
€0.138M
1.24%
1.06×
Goodwill & intangibles
15.42%