2.053
Revenue€M
2.279
2.373
2.478
2.605
2.710
2.923
3.107
3.326
3.445
3.596
2.175
5.82%
5.24%
83
29.05
Revenue growth%
23.86
22.30
19.68
21.66
23.34
22.72
23.70
23.36
22.44
20.25
17.94
22.72
22.58
9
14.69
Gross margin%
18.09
20.37
20.65
18.30
18.08
17.89
17.54
20.49
22.85
21.60
19.88
20.49
19.33
82
14.61
Operating margin%
7.12
5.52
5.70
2.71
2.07
0.40
3.35
0.40
0.40
2.82
11.20
0.40
2.76
50
15.25
Net margin%
15.11
12.34
14.07
16.86
15.32
13.13
13.43
16.05
15.80
17.09
18.73
15.80
15.21
15
22.72
P/E ratio (avg)x
73.18
78.12
91.48
96.06
97.86
108.0
119.5
134.3
136.6
153.5
9.838
134.3
102.9
79
21.30
EV/EBITx
7.641
8.204
9.184
8.892
9.440
10.43
9.523
9.425
10.42
11.48
12.59
10.42
9.432
88
8.42
FCF yield (avg)%
25.67
25.33
27.00
27.24
28.31
30.16
27.27
24.51
23.17
23.02
28.13
24.51
26.34
23
20.39
FCF margin%
26.03
27.66
24.67
26.41
28.76
30.56
32.25
34.55
35.39
37.99
7.74
34.55
29.66
88
1.724
FCF / Net incomex
1.892
2.016
2.241
2.594
2.905
2.794
2.899
3.092
3.145
3.548
0.425
3.092
2.846
94
14.75
ROIC%
17.09
18.63
20.61
18.48
19.35
20.21
18.75
16.00
14.75
16.98
25.46
16.98
18.55
7
26.54
Return on equity%
6.35
3.93
1.73
1.74
0.40
1.15
3.95
3.88
1.18
1.24
8.38
1.24
1.73
53
23.18
Return on assets%
22.04
19.71
21.50
22.03
19.87
19.46
22.14
23.79
24.20
26.73
22.62
23.79
22.04
57
0.48
EPS€
0.18
0.17
0.15
0.17
0.17
0.18
0.18
0.16
0.16
0.15
0.50
(3.04%)
(1.01%)
—
15.68
EPS growth%
19.37
19.35
19.76
20.47
21.54
21.07
22.06
22.14
23.43
20.88
15.91
22.06
20.97
13
0.25
Bookvalue per sh€
0.59
0.54
0.58
0.61
0.60
0.58
0.63
0.69
0.77
0.78
0.60
5.34%
2.78%
—
0.25
FCF per share€
0.30
0.32
0.36
0.39
0.38
0.42
0.40
0.43
0.46
0.43
0.59
2.36%
2.92%
—
0.44
Dividend per sh€
0.68
0.68
0.66
0.66
0.68
0.78
0.74
0.72
0.72
0.80
0.17
3.38%
2.52%
—
18.41
Div yield (avg)%
27.21
26.53
27.23
28.46
27.77
28.53
31.06
29.64
29.02
27.43
12.74
29.02
28.11
48
18.49
Payout ratio%
3.97
5.06
6.06
4.36
7.35
7.83
8.01
9.93
10.97
13.92
20.93
9.93
7.59
47
3.888
Shares (diluted)M
2.938
3.185
3.541
3.541
3.777
3.687
3.279
2.896
3.107
2.800
3.874
(5.81%)
(0.95%)
14
25.28
Buyback yield%
17.19
17.47
15.72
12.82
12.57
14.65
15.47
15.68
17.59
19.13
13.59
15.68
15.70
58
1.176
D/E ratiox
1.104
1.115
1.142
1.218
1.062
1.058
0.970
0.925
0.871
0.907
1.211
0.925
1.060
38
3.031
Enterprise value€M
0.217
0.209
0.219
0.226
0.233
0.231
0.237
0.255
0.235
0.205
0.732
(2.56%)
(0.37%)
33
0.331
LT debt€M
1.936
1.967
2.178
2.166
2.591
3.033
3.003
3.123
3.373
4.055
0.998
9.37%
8.38%
39
Revenue
€3.596M
5.24%
1.00×
Cost of revenue
€1.721M
5.22%
1.00×
Operating expenses
€0.768M
5.80%
1.05×