0.946
Revenue€M
1.274
1.289
1.293
1.308
1.314
1.319
1.309
1.320
1.291
1.277
1.051
(0.57%)
(0.06%)
91
18.19
Revenue growth%
22.51
19.62
19.96
18.37
16.49
16.73
13.94
16.07
17.03
19.26
20.01
16.73
17.70
13
11.21
Gross margin%
6.86
8.43
5.44
8.17
9.46
11.11
10.15
7.35
4.88
4.95
4.40
7.35
7.76
40
20.64
Operating margin%
20.52
23.08
20.53
20.67
19.65
20.61
20.15
19.10
17.96
18.19
12.37
19.10
20.34
51
29.47
Net margin%
16.13
18.93
16.28
17.03
15.55
18.17
20.70
17.71
16.33
15.39
18.34
17.71
16.68
10
34.85
P/E ratio (avg)x
34.03
31.65
29.87
30.22
28.74
31.96
35.31
37.62
37.43
40.09
35.07
37.43
33.00
94
11.35
EV/EBITx
28.39
26.61
27.45
25.00
25.32
28.89
31.13
33.83
36.64
33.08
34.55
33.08
28.64
60
8.27
FCF yield (avg)%
15.60
16.34
14.31
13.37
15.56
18.34
18.77
19.18
21.69
20.06
14.00
19.18
17.34
47
26.40
FCF margin%
6.67
3.68
1.51
0.40
2.08
0.44
0.40
0.40
2.22
2.75
23.33
0.44
1.79
19
0.121
FCF / Net incomex
0.743
0.738
0.766
0.731
0.676
0.741
0.654
0.605
0.591
0.569
0.966
0.605
0.703
39
11.62
ROIC%
18.88
18.75
17.81
19.08
17.29
16.99
15.77
14.28
15.00
14.31
18.37
15.00
17.14
41
2.98
Return on equity%
20.03
22.15
20.82
18.61
21.37
21.68
24.43
26.47
24.16
22.12
12.81
24.16
21.90
34
26.04
Return on assets%
0.40
2.22
3.86
5.50
6.52
7.04
4.70
7.21
6.64
4.46
27.29
6.64
5.10
8
0.04
EPS€
0.04
0.04
0.04
0.03
0.03
0.04
0.03
0.03
0.04
0.04
0.04
2.36%
0.56%
—
29.95
EPS growth%
22.48
19.69
16.71
18.98
16.12
15.51
15.91
13.09
14.69
16.58
22.06
15.51
16.35
45
0.02
Bookvalue per sh€
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(0.34%)
1.08%
—
0.05
FCF per share€
0.06
0.07
0.08
0.09
0.10
0.11
0.13
0.14
0.15
0.16
0.01
10.62%
10.51%
—
0.02
Dividend per sh€
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.03
0.80%
(1.41%)
—
8.41
Div yield (avg)%
25.27
22.36
25.20
22.51
24.60
24.66
22.50
20.35
18.16
18.40
13.72
20.35
22.51
74
12.60
Payout ratio%
30.42
32.14
34.85
36.62
34.75
32.96
32.00
29.38
29.16
31.90
4.72
31.90
32.07
80
19.82
Shares (diluted)M
18.21
19.73
21.41
20.52
17.97
18.38
19.20
19.76
18.69
17.60
19.01
(0.41%)
(0.48%)
72
8.30
Buyback yield%
27.64
27.99
25.53
25.84
25.77
25.69
27.72
26.46
25.20
26.77
27.69
26.46
26.15
7
0.379
D/E ratiox
0.907
0.829
0.739
0.729
0.786
0.803
0.807
0.768
0.769
0.754
0.161
0.769
0.777
71
0.713
Enterprise value€M
0.698
0.748
0.696
0.795
0.821
0.920
0.862
0.820
0.806
0.891
0.242
1.67%
2.25%
71
0.552
LT debt€M
0.819
0.900
0.800
0.823
0.780
0.788
0.688
0.703
0.759
0.743
0.321
(0.96%)
(2.11%)
10
Revenue
€1.277M
(0.06%)
1.00×
Cost of revenue
€0.762M
0.21%
1.03×
Operating expenses
€0.228M
(0.12%)
0.99×
Goodwill & intangibles
15.06%