1.430
Revenue€M
1.835
1.893
1.951
1.948
1.976
1.960
1.984
1.954
2.004
1.975
1.524
—
0.77%
57
2.90
Revenue growth%
2.18
4.57
3.82
2.08
4.93
2.01
4.50
3.75
6.11
4.81
12.27
4.50
4.16
8
27.96
Gross margin%
23.17
25.05
27.00
25.61
26.17
23.27
23.31
22.37
25.03
23.60
22.77
23.31
24.31
47
22.61
Operating margin%
21.74
19.99
18.12
20.89
23.48
23.81
25.29
26.77
25.52
24.63
3.61
25.29
23.64
52
12.72
Net margin%
23.29
23.41
25.56
22.91
22.92
20.83
18.87
16.83
17.59
16.37
24.96
17.59
21.87
19
33.29
P/E ratio (avg)x
33.91
33.04
36.57
40.52
39.59
38.64
39.35
44.41
41.57
45.21
24.03
41.57
39.47
44
28.77
EV/EBITx
42.35
43.41
41.84
38.74
44.61
45.61
45.73
44.68
41.87
42.42
10.69
44.68
42.92
6
20.76
FCF yield (avg)%
14.88
16.44
14.74
11.80
12.78
13.37
13.97
13.97
15.51
17.89
18.73
13.97
14.36
36
11.71
FCF margin%
22.08
22.63
24.77
21.90
20.30
20.30
21.56
19.29
18.43
19.04
19.06
19.29
20.93
47
1.576
FCF / Net incomex
1.521
1.744
1.769
2.096
2.036
2.290
2.538
2.612
2.731
3.282
1.018
2.612
2.193
91
7.84
ROIC%
18.31
17.67
16.76
19.63
18.19
16.25
17.26
17.64
17.59
14.84
27.25
17.26
17.61
72
28.31
Return on equity%
0.40
0.40
1.15
2.65
0.82
0.86
0.40
0.40
0.59
1.06
2.84
0.59
0.71
91
5.00
Return on assets%
22.71
23.30
26.29
28.33
28.89
28.86
29.23
30.93
29.43
30.04
6.67
29.43
28.88
59
0.09
EPS€
0.15
0.16
0.16
0.16
0.18
0.20
0.22
0.25
0.26
0.26
0.09
7.69%
5.09%
—
8.87
EPS growth%
5.74
4.09
1.16
2.98
2.60
3.98
5.18
4.19
4.29
5.82
29.04
4.29
4.14
15
0.15
Bookvalue per sh€
0.12
0.12
0.11
0.10
0.10
0.09
0.09
0.09
0.08
0.09
0.16
(2.08%)
(3.84%)
—
0.16
FCF per share€
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.13
5.65%
6.39%
—
0.09
Dividend per sh€
0.06
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.10
(0.80%)
(2.83%)
—
14.27
Div yield (avg)%
23.33
24.19
24.47
24.75
24.21
24.09
23.80
25.53
26.55
26.46
6.98
25.53
24.34
49
19.60
Payout ratio%
3.12
5.79
7.32
5.73
8.58
5.86
6.08
4.89
7.36
7.27
25.28
6.08
5.97
67
17.96
Shares (diluted)M
25.07
26.77
26.39
27.78
29.39
33.88
33.64
38.13
39.63
40.92
18.34
6.85%
4.80%
11
8.87
Buyback yield%
27.86
30.18
32.66
33.18
31.37
34.18
32.40
32.28
31.71
32.04
29.63
32.28
32.16
27
1.506
D/E ratiox
0.575
0.631
0.570
0.562
0.507
0.496
0.459
0.507
0.536
0.533
0.604
0.507
0.535
76
2.547
Enterprise value€M
1.231
1.470
1.556
1.578
1.627
1.607
1.758
1.957
1.880
2.219
2.271
6.40%
6.47%
44
1.511
LT debt€M
1.859
2.142
2.379
2.261
2.557
2.810
3.232
3.270
3.528
3.636
0.657
7.30%
6.43%
77
Revenue
€1.975M
0.77%
1.00×
Cost of revenue
€1.311M
0.59%
0.98×
Operating expenses
€0.228M
1.53%
1.08×