1.647
Revenue€M
2.066
2.096
2.060
2.034
2.046
2.027
2.034
2.046
2.080
2.106
1.701
0.58%
0.25%
68
21.42
Revenue growth%
6.96
6.12
4.30
3.81
6.04
8.11
6.73
9.38
10.19
8.30
21.68
8.30
6.84
91
7.12
Gross margin%
8.62
10.58
9.58
8.05
8.85
10.69
10.18
8.32
8.18
10.24
7.78
10.18
9.21
8
13.08
Operating margin%
13.92
13.18
12.64
14.78
13.12
14.09
13.15
11.41
8.56
9.91
17.39
11.41
13.13
26
12.17
Net margin%
9.86
8.19
7.04
8.39
8.30
5.33
3.61
1.42
0.47
0.40
15.00
1.42
6.18
32
21.03
P/E ratio (avg)x
19.89
22.14
20.21
18.06
17.75
17.54
18.08
17.28
18.45
19.32
20.65
18.08
18.27
57
32.73
EV/EBITx
29.84
34.62
35.42
34.55
34.14
32.17
37.46
43.83
41.13
39.66
23.91
39.66
35.02
57
7.66
FCF yield (avg)%
10.24
9.87
9.06
9.03
11.40
13.98
11.73
9.12
6.12
5.47
14.94
9.12
9.49
14
21.51
FCF margin%
26.55
25.12
27.48
27.40
26.66
26.98
24.21
22.28
19.86
17.43
9.21
22.28
25.83
12
0.581
FCF / Net incomex
0.175
0.190
0.176
0.193
0.194
0.190
0.206
0.206
0.204
0.207
0.328
0.206
0.193
38
23.48
ROIC%
2.28
5.22
7.28
6.91
4.74
6.77
8.48
5.51
8.34
7.24
18.31
7.24
6.84
24
16.62
Return on equity%
28.75
30.18
27.44
26.09
24.54
25.87
23.69
24.18
21.33
22.11
3.19
23.69
25.21
70
22.71
Return on assets%
22.49
20.58
19.28
19.46
20.49
18.54
20.74
19.20
19.25
20.33
12.86
19.25
19.89
76
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(7.00%)
(4.90%)
—
8.76
EPS growth%
26.66
25.20
26.91
27.37
29.42
29.63
29.12
28.26
27.76
27.84
17.53
28.26
27.80
50
0.01
Bookvalue per sh€
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.01
11.92%
12.15%
—
0.01
FCF per share€
—
—
—
—
—
—
—
—
—
—
0.01
(3.73%)
0.19%
—
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
0.01
2.47%
3.53%
—
3.54
Div yield (avg)%
17.88
15.69
16.35
18.37
19.21
21.61
23.52
21.33
20.35
18.97
2.35
21.33
19.09
38
18.39
Payout ratio%
16.12
18.05
17.12
18.55
20.98
23.11
20.80
23.59
20.93
21.20
19.41
21.20
20.86
52
116.3
Shares (diluted)M
76.38
75.66
64.85
59.68
60.44
53.42
57.96
61.74
62.78
63.63
113.5
1.03%
(2.91%)
23
26.20
Buyback yield%
24.05
25.56
23.91
24.38
24.67
25.80
25.63
27.49
29.81
28.75
7.80
27.49
25.59
89
0.984
D/E ratiox
1.434
1.471
1.477
1.556
1.410
1.486
1.541
1.484
1.570
1.735
1.176
1.541
1.485
89
0.963
Enterprise value€M
3.481
3.667
3.638
4.156
4.064
4.634
4.333
4.036
4.305
4.429
0.271
1.74%
3.28%
40
2.095
LT debt€M
1.575
1.600
1.621
1.637
1.554
1.493
1.494
1.608
1.813
2.043
1.467
5.63%
2.09%
76
Revenue
€2.106M
0.25%
1.00×
Cost of revenue
€1.383M
0.23%
1.00×
Operating expenses
€0.324M
0.47%
1.02×
Goodwill & intangibles
16.64%