0.953
Revenue€M
2.609
2.760
2.903
3.003
3.061
3.182
3.246
3.281
3.448
3.481
1.005
2.60%
3.24%
14
11.74
Revenue growth%
16.70
19.61
22.46
21.22
20.74
20.13
21.51
22.75
22.72
21.46
28.96
21.51
21.34
67
11.08
Gross margin%
10.00
7.75
10.32
8.32
7.86
7.66
8.72
8.81
9.29
7.41
15.85
8.72
8.52
37
21.47
Operating margin%
23.38
25.66
24.86
26.67
24.22
21.72
21.78
23.42
23.53
23.00
16.30
23.00
23.47
23
3.56
Net margin%
14.68
12.59
10.64
8.30
7.12
6.33
3.53
5.67
5.64
5.57
7.01
5.64
6.73
43
16.75
P/E ratio (avg)x
20.74
22.68
24.38
25.27
24.04
22.35
25.62
24.43
23.73
25.86
14.52
24.43
24.21
25
6.811
EV/EBITx
31.14
33.17
31.21
28.17
26.94
27.86
27.89
29.04
27.78
28.61
11.44
27.89
28.39
51
26.07
FCF yield (avg)%
4.32
4.55
5.82
2.97
4.81
4.08
1.92
2.83
3.57
3.57
4.10
3.57
3.82
30
29.39
FCF margin%
0.40
0.40
0.40
0.40
0.40
1.46
3.75
1.90
0.86
0.40
17.72
1.46
0.40
86
0.286
FCF / Net incomex
0.522
0.569
0.603
0.647
0.663
0.704
0.730
0.726
0.724
0.853
0.859
0.726
0.684
91
25.56
ROIC%
3.86
2.83
2.64
0.53
0.40
1.58
4.09
4.08
3.06
1.16
28.21
3.06
2.73
48
17.97
Return on equity%
10.28
9.93
9.63
8.42
7.56
4.64
2.35
1.19
3.78
4.31
25.72
3.78
6.10
14
2.84
Return on assets%
5.57
7.62
6.87
7.48
6.46
5.88
7.24
9.01
7.26
8.80
24.85
7.26
7.25
17
0.17
EPS€
0.25
0.24
0.24
0.24
0.27
0.30
0.30
0.36
0.37
0.40
0.17
8.05%
6.37%
—
20.33
EPS growth%
26.57
25.63
23.90
24.04
23.58
20.93
19.57
20.40
18.78
17.68
21.30
19.57
22.25
16
0.44
Bookvalue per sh€
0.20
0.17
0.16
0.15
0.14
0.12
0.13
0.14
0.13
0.11
0.48
(3.74%)
(6.49%)
—
0.41
FCF per share€
0.54
0.57
0.60
0.66
0.71
0.78
0.74
0.80
0.75
0.81
0.32
2.73%
5.24%
—
0.50
Dividend per sh€
0.45
0.46
0.48
0.52
0.56
0.58
0.52
0.57
0.59
0.59
0.22
0.84%
2.56%
—
9.48
Div yield (avg)%
18.92
16.11
15.42
15.86
17.95
15.93
17.41
15.69
15.21
17.94
4.78
15.93
16.02
22
13.55
Payout ratio%
2.11
0.53
0.40
1.17
0.40
3.29
4.65
4.98
5.72
5.79
13.52
4.98
2.70
60
2.926
Shares (diluted)M
4.919
5.438
5.618
5.750
5.672
6.340
7.260
7.688
8.576
8.868
2.758
9.35%
7.85%
44
9.84
Buyback yield%
4.86
3.49
2.62
5.45
7.36
6.76
7.64
9.92
11.37
13.47
23.16
9.92
7.06
51
1.037
D/E ratiox
1.050
0.975
1.114
1.273
1.270
1.450
1.338
1.371
1.356
1.539
0.273
1.371
1.306
84
0.353
Enterprise value€M
5.167
5.676
6.287
7.017
7.791
7.688
8.209
8.989
10.45
12.21
1.716
9.40%
9.93%
33
3.614
LT debt€M
3.763
3.731
3.296
3.219
3.183
3.011
3.074
3.381
3.637
3.240
1.723
0.36%
(0.74%)
85
Revenue
€3.481M
3.24%
1.00×
Cost of revenue
€1.813M
2.78%
0.96×
Operating expenses
€0.732M
3.92%
1.07×
Cash and investments
18.59%