1.159
Revenue€M
12.26
12.70
13.14
13.13
13.03
13.45
13.52
13.92
14.07
14.36
1.271
1.96%
1.62%
9
5.57
Revenue growth%
14.68
13.89
12.02
10.22
7.34
7.11
4.72
4.88
2.61
0.65
21.52
4.72
7.23
80
20.85
Gross margin%
17.47
19.93
22.26
23.47
20.75
23.51
21.12
18.31
20.43
21.26
15.46
21.12
20.94
60
8.52
Operating margin%
11.43
9.67
8.41
9.38
11.19
10.18
11.08
12.97
13.67
10.82
11.86
11.08
10.95
10
17.67
Net margin%
25.63
23.04
21.29
18.80
17.61
15.85
14.87
12.57
12.37
13.64
7.25
13.64
16.73
85
10.23
P/E ratio (avg)x
26.59
26.97
25.57
25.51
27.70
29.55
29.89
27.32
26.44
24.53
28.92
27.32
26.78
23
35.38
EV/EBITx
18.50
17.37
18.04
17.78
16.15
18.06
18.67
17.21
15.53
17.31
15.59
17.31
17.57
9
13.85
FCF yield (avg)%
16.40
18.20
20.17
19.87
19.24
18.34
18.74
20.26
18.28
17.67
17.00
18.34
18.54
79
19.90
FCF margin%
4.39
5.29
7.71
10.00
12.77
12.74
11.38
9.97
7.73
6.23
20.82
9.97
8.85
18
1.799
FCF / Net incomex
1.339
1.398
1.382
1.455
1.332
1.172
1.248
1.374
1.472
1.308
0.763
1.308
1.357
39
25.44
ROIC%
19.95
17.31
14.51
13.13
12.00
9.71
7.90
10.78
11.45
8.74
4.87
9.71
11.73
69
14.49
Return on equity%
3.75
4.95
5.63
4.64
6.50
7.42
9.29
8.49
9.68
11.43
6.65
9.29
6.96
19
27.09
Return on assets%
16.46
17.43
16.13
13.95
15.62
15.28
17.97
19.06
21.19
18.25
28.01
18.25
16.95
37
0.01
EPS€
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.74%
5.93%
—
4.84
EPS growth%
22.87
20.23
20.09
20.50
20.98
18.48
20.74
20.60
21.04
22.99
24.94
20.74
20.67
17
0.06
Bookvalue per sh€
0.09
0.09
0.10
0.09
0.11
0.11
0.12
0.12
0.13
0.14
0.04
6.00%
5.41%
—
0.06
FCF per share€
0.09
0.10
0.10
0.11
0.12
0.12
0.11
0.11
0.11
0.11
0.02
(1.74%)
1.13%
—
0.05
Dividend per sh€
0.05
0.06
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.03
9.28%
5.30%
—
28.84
Div yield (avg)%
16.49
19.36
19.92
17.06
16.56
17.27
19.48
18.76
18.24
20.08
18.62
18.76
18.50
31
12.97
Payout ratio%
27.91
26.85
28.56
29.27
26.89
26.05
23.56
24.90
23.23
24.88
15.04
24.88
26.45
63
79.56
Shares (diluted)M
90.95
102.4
105.3
120.3
126.6
138.7
135.2
127.4
128.7
139.1
80.66
1.89%
5.57%
57
15.19
Buyback yield%
32.17
33.61
34.95
32.96
34.54
36.07
37.36
37.17
40.08
41.25
26.45
37.36
35.51
40
1.130
D/E ratiox
1.437
1.394
1.477
1.408
1.476
1.563
1.606
1.616
1.658
1.930
0.804
1.616
1.520
58
8.213
Enterprise value€M
10.83
10.16
9.949
9.949
10.09
10.65
10.34
9.904
10.66
10.35
10.22
0.51%
(1.15%)
5
5.099
LT debt€M
15.76
17.79
19.43
20.77
19.01
19.15
20.71
20.51
19.96
22.91
4.768
3.80%
3.94%
57
Revenue
€14.36M
1.62%
1.00×
Cost of revenue
€9.009M
1.69%
1.01×
Operating expenses
€2.142M
2.42%
1.08×
Spread over hurdle
12.38%