0.786
Revenue€M
5.395
5.526
5.717
5.743
5.787
6.028
6.047
6.194
6.304
6.504
0.846
2.36%
1.96%
19
8.42
Revenue growth%
28.78
26.79
24.02
23.53
20.77
20.51
22.66
20.51
17.73
18.61
12.32
20.51
21.71
75
28.91
Gross margin%
16.94
19.36
19.73
17.23
18.26
16.15
16.13
13.45
11.95
12.53
2.60
13.45
16.54
72
20.94
Operating margin%
18.86
21.18
20.80
19.14
20.90
22.54
20.08
18.86
16.61
16.42
16.06
18.86
19.61
12
9.03
Net margin%
11.53
9.93
7.68
7.37
4.91
4.19
1.53
2.32
0.40
2.22
10.27
2.22
4.55
26
14.04
P/E ratio (avg)x
21.92
22.73
21.09
21.35
23.07
19.98
21.51
23.30
24.84
24.13
34.47
23.30
22.32
36
23.18
EV/EBITx
25.33
27.10
24.67
25.66
27.36
24.36
21.15
21.63
22.01
19.77
31.56
21.63
24.52
18
8.91
FCF yield (avg)%
25.36
24.97
24.84
27.36
30.31
30.36
32.71
29.92
31.22
30.22
17.43
30.36
30.07
74
23.48
FCF margin%
21.13
18.71
21.35
22.22
25.00
25.22
26.47
29.39
26.80
28.96
5.67
26.80
25.11
91
0.665
FCF / Net incomex
3.011
3.579
4.056
4.232
4.791
4.827
4.773
5.458
5.249
5.745
0.141
5.249
4.782
17
15.66
ROIC%
26.34
29.16
31.43
32.53
34.69
36.41
33.95
32.18
33.36
34.82
17.26
33.95
32.94
45
4.40
Return on equity%
29.77
31.07
32.79
30.86
28.26
26.63
27.67
24.83
23.85
25.52
2.70
25.52
27.97
21
28.05
Return on assets%
11.58
13.96
13.76
16.58
13.83
14.61
11.92
9.47
10.34
10.54
27.55
10.54
12.84
75
0.64
EPS€
0.29
0.25
0.25
0.26
0.26
0.27
0.29
0.29
0.30
0.30
0.67
3.14%
(0.65%)
—
2.52
EPS growth%
26.00
28.98
30.10
31.91
34.24
35.08
32.12
29.66
27.61
29.09
2.23
29.66
29.88
82
0.64
Bookvalue per sh€
0.15
0.15
0.14
0.16
0.19
0.21
0.21
0.20
0.19
0.20
0.59
1.69%
3.58%
—
0.53
FCF per share€
0.21
0.23
0.26
0.29
0.30
0.34
0.35
0.34
0.41
0.45
0.16
8.30%
8.91%
—
0.51
Dividend per sh€
0.14
0.15
0.14
0.16
0.16
0.18
0.17
0.17
0.17
0.18
0.33
1.90%
2.95%
—
4.02
Div yield (avg)%
22.24
23.23
21.91
20.68
20.86
21.94
19.53
16.59
16.16
14.17
19.95
16.59
20.77
22
23.84
Payout ratio%
6.80
6.04
8.10
7.08
8.60
11.07
12.18
13.72
13.70
15.50
27.23
13.70
9.83
87
6.280
Shares (diluted)M
7.027
8.044
7.755
8.898
9.071
10.76
10.52
10.89
12.03
12.79
6.450
7.11%
6.85%
9
15.31
Buyback yield%
0.67
0.56
0.40
0.40
1.09
2.05
3.91
2.93
4.91
5.38
19.31
3.91
1.57
40
1.424
D/E ratiox
1.075
0.994
0.992
0.953
0.922
1.024
1.075
1.022
0.945
0.912
0.202
1.022
0.993
55
2.758
Enterprise value€M
5.684
5.139
4.778
4.335
4.793
4.856
4.301
3.874
3.845
4.251
0.977
(2.37%)
(3.92%)
32
3.013
LT debt€M
6.492
5.850
5.409
5.769
5.307
4.731
4.198
4.025
4.229
4.578
4.838
(2.91%)
(4.26%)
59
Revenue
€6.504M
1.96%
1.00×
Cost of revenue
€3.429M
1.83%
0.99×
Operating expenses
€1.270M
2.01%
1.00×
Goodwill & intangibles
17.26%