2.589
Revenue€M
3.499
3.723
4.006
4.384
4.636
5.045
5.362
5.890
6.241
6.687
2.646
7.60%
7.68%
11
4.70
Revenue growth%
0.40
0.40
1.96
1.18
0.40
0.40
1.16
1.71
0.40
2.86
25.16
1.16
0.78
69
23.10
Gross margin%
1.56
4.24
1.98
0.40
0.47
1.65
4.62
4.89
1.90
1.69
15.21
1.90
1.80
17
13.73
Operating margin%
23.91
23.49
22.74
20.36
19.86
19.42
17.65
20.52
17.91
20.00
16.72
19.42
20.18
77
13.16
Net margin%
17.16
14.25
14.23
13.18
10.66
10.51
9.18
7.26
4.53
5.82
19.63
7.26
10.58
38
9.101
P/E ratio (avg)x
21.04
19.82
17.56
18.45
20.46
19.11
21.35
23.10
24.95
26.57
10.25
23.10
20.75
78
33.18
EV/EBITx
23.25
25.76
29.70
31.22
29.34
33.69
34.13
39.03
39.46
40.92
33.14
39.03
32.46
23
8.04
FCF yield (avg)%
12.84
14.84
17.14
16.55
17.18
18.34
20.88
23.88
22.93
20.79
15.51
20.88
17.76
90
21.35
FCF margin%
21.44
20.30
22.84
21.30
20.42
18.70
19.62
19.56
20.87
18.35
27.58
19.56
20.36
27
0.333
FCF / Net incomex
0.926
0.996
1.004
1.197
1.309
1.422
1.630
1.572
1.548
1.673
0.927
1.572
1.365
55
9.10
ROIC%
9.02
8.75
9.78
12.60
14.86
16.59
15.21
13.58
11.67
12.59
26.21
13.58
12.59
62
19.72
Return on equity%
23.60
26.37
28.32
30.93
28.43
29.27
28.15
26.19
29.04
31.85
28.70
29.04
28.37
9
5.80
Return on assets%
8.27
7.41
4.55
4.89
7.23
5.40
6.85
6.39
9.30
12.11
2.80
6.85
7.04
43
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
1.71%
5.95%
—
15.66
EPS growth%
27.67
28.00
28.38
29.53
32.23
30.57
27.79
29.09
29.39
31.06
15.78
29.39
29.24
40
0.02
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(4.10%)
(3.39%)
—
—
FCF per share€
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.02
11.00%
12.29%
—
0.01
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.62%
0.70%
—
4.00
Div yield (avg)%
13.62
15.80
17.56
14.89
15.60
15.54
18.11
16.73
18.19
17.73
26.32
17.73
16.26
70
23.90
Payout ratio%
9.78
11.58
11.89
9.16
9.81
9.61
7.20
7.34
5.80
4.27
26.35
7.20
9.38
41
306.3
Shares (diluted)M
275.6
265.0
268.8
254.4
256.9
246.9
235.4
238.8
257.6
258.6
309.3
0.13%
(1.40%)
75
21.63
Buyback yield%
7.08
6.75
7.88
10.22
10.97
13.41
10.67
10.33
7.33
5.07
26.38
10.33
9.05
35
0.507
D/E ratiox
0.352
0.376
0.366
0.344
0.353
0.342
0.395
0.384
0.394
0.386
0.819
0.386
0.371
22
6.683
Enterprise value€M
6.343
7.311
7.674
8.569
8.733
9.801
11.16
13.33
14.39
14.00
3.209
9.90%
8.97%
68
4.540
LT debt€M
2.921
2.850
2.684
2.548
2.445
2.485
2.405
2.186
2.248
2.395
6.842
(0.41%)
(1.35%)
20
Revenue
€6.687M
7.68%
1.00×
Cost of revenue
€3.777M
7.91%
1.02×
Operating expenses
€1.141M
7.57%
0.99×
Goodwill & intangibles
17.28%