4.784
Revenue€M
8.096
8.027
8.146
7.969
8.029
7.982
8.053
8.229
8.072
7.936
5.187
(0.23%)
(0.36%)
65
8.87
Revenue growth%
23.27
22.91
20.06
18.68
17.82
16.74
14.16
13.30
15.38
16.99
12.16
15.38
17.41
80
25.17
Gross margin%
14.90
12.03
9.82
10.87
11.60
11.96
9.95
10.88
12.65
13.30
20.25
11.96
11.78
73
27.59
Operating margin%
15.93
13.01
10.26
10.25
9.48
7.00
4.46
2.86
1.76
3.92
16.97
3.92
8.24
65
13.34
Net margin%
10.53
11.79
9.63
10.05
8.59
10.73
10.66
9.10
6.59
5.34
30.00
9.10
9.84
91
19.13
P/E ratio (avg)x
20.75
20.61
18.93
17.60
17.43
16.48
17.56
17.20
18.46
18.19
37.22
17.56
17.89
89
37.13
EV/EBITx
10.80
11.51
12.02
11.61
11.92
11.75
11.05
11.32
12.83
12.57
25.40
11.75
11.68
91
25.83
FCF yield (avg)%
5.24
6.05
4.38
6.26
7.54
7.05
9.00
8.87
7.92
8.84
22.79
8.84
7.29
14
17.89
FCF margin%
10.05
7.85
9.60
11.86
10.02
10.96
12.75
9.96
7.12
5.54
17.65
9.96
9.99
57
0.974
FCF / Net incomex
0.324
0.323
0.311
0.278
0.255
0.259
0.234
0.224
0.192
0.182
1.737
0.224
0.257
33
11.78
ROIC%
2.19
0.40
0.40
1.59
1.83
3.15
5.78
7.64
8.46
8.66
4.95
7.64
2.67
15
25.54
Return on equity%
12.64
15.33
15.56
14.27
12.13
11.26
9.94
12.32
12.21
14.40
3.33
12.21
12.48
33
14.77
Return on assets%
10.93
11.36
11.33
12.98
10.41
10.78
8.19
9.19
12.03
13.04
11.50
10.78
11.13
77
0.03
EPS€
0.10
0.09
0.10
0.11
0.12
0.13
0.14
0.15
0.14
0.16
0.03
4.77%
6.33%
—
23.42
EPS growth%
16.93
16.32
18.29
16.20
18.71
17.83
19.33
22.31
19.32
17.01
13.91
19.32
18.06
89
0.08
Bookvalue per sh€
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.02
(1.16%)
0.33%
—
0.05
FCF per share€
0.05
0.06
0.07
0.07
0.08
0.09
0.08
0.08
0.10
0.12
0.01
9.07%
9.20%
—
0.07
Dividend per sh€
0.11
0.13
0.14
0.14
0.15
0.16
0.17
0.18
0.20
0.20
0.06
4.98%
6.86%
—
27.21
Div yield (avg)%
24.00
26.54
28.36
30.27
32.90
33.97
32.23
34.94
36.40
38.13
26.76
34.94
32.57
37
13.97
Payout ratio%
38.59
36.48
37.18
37.83
39.18
41.16
39.25
39.65
39.01
38.98
24.14
39.25
39.00
74
94.40
Shares (diluted)M
134.5
147.4
164.2
181.8
170.2
166.9
169.4
156.3
169.2
167.4
94.60
(0.32%)
3.33%
18
20.77
Buyback yield%
13.93
13.33
13.03
16.02
17.32
18.56
15.95
14.44
13.91
12.12
12.02
14.44
14.19
70
1.189
D/E ratiox
1.157
1.258
1.253
1.369
1.374
1.590
1.842
1.950
2.036
1.979
0.535
1.950
1.482
42
1.095
Enterprise value€M
8.433
9.453
9.134
9.112
9.746
10.99
12.13
13.86
15.93
16.24
6.990
10.75%
6.46%
26
1.865
LT debt€M
3.190
3.492
3.488
3.918
4.054
3.715
3.533
3.620
3.441
3.793
4.449
(1.32%)
1.68%
5
Revenue
€7.936M
(0.36%)
1.00×
Cost of revenue
€4.277M
(0.21%)
1.01×
Operating expenses
€1.475M
(1.01%)
0.94×
Property and equipment
15.85%