0.449
Revenue€M
1.050
1.087
1.136
1.214
1.258
1.295
1.370
1.404
1.447
1.532
0.496
4.02%
4.54%
83
8.64
Revenue growth%
32.51
29.67
28.65
29.25
26.73
28.59
29.47
27.12
29.91
32.57
5.51
29.47
29.36
91
16.55
Gross margin%
31.72
29.11
30.16
29.19
30.47
29.80
27.75
27.92
26.69
27.43
4.22
27.75
29.15
22
17.57
Operating margin%
26.52
23.91
21.29
22.70
23.99
23.01
24.19
23.95
22.76
20.91
29.43
23.01
23.46
88
25.26
Net margin%
14.05
14.82
15.10
15.24
16.09
18.43
19.69
17.07
14.91
17.73
12.89
17.73
15.66
34
16.05
P/E ratio (avg)x
60.35
60.12
70.30
76.22
88.64
106.8
114.6
126.4
145.0
158.8
23.39
126.4
97.70
25
18.39
EV/EBITx
36.51
41.90
47.33
47.37
51.91
50.89
51.50
54.94
63.80
67.59
30.48
54.94
51.19
56
28.14
FCF yield (avg)%
3.64
6.46
3.74
4.86
7.46
4.86
7.73
4.96
3.84
5.64
26.84
4.96
4.91
65
18.65
FCF margin%
0.40
0.40
0.40
0.40
0.40
1.82
3.51
2.98
1.12
0.40
25.28
1.82
0.40
13
1.194
FCF / Net incomex
0.250
0.263
0.256
0.280
0.274
0.271
0.295
0.280
0.273
0.252
1.588
0.273
0.272
40
28.55
ROIC%
29.14
28.16
25.59
26.56
23.81
21.68
22.10
24.02
24.00
26.40
7.09
24.00
24.81
88
29.90
Return on equity%
19.59
22.35
25.23
23.82
21.96
24.01
23.95
22.01
19.03
16.45
9.96
22.01
22.18
60
7.00
Return on assets%
30.89
31.56
31.33
30.41
30.96
28.02
28.49
27.05
29.96
32.47
7.52
28.49
30.65
42
0.08
EPS€
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.08
6.07%
3.10%
—
15.80
EPS growth%
21.90
19.26
20.61
21.16
19.57
20.44
23.04
23.30
22.97
21.71
21.49
22.97
21.43
91
0.01
Bookvalue per sh€
0.09
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.10
0.11
0.07
7.89%
3.35%
—
0.04
FCF per share€
0.08
0.08
0.08
0.07
0.07
0.06
0.06
0.06
0.05
0.04
0.06
(8.14%)
(6.57%)
—
0.06
Dividend per sh€
0.02
0.02
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
3.20%
3.26%
—
9.23
Div yield (avg)%
20.24
19.32
18.38
16.56
18.69
21.24
22.46
23.50
24.52
21.62
11.60
22.46
20.74
40
21.27
Payout ratio%
3.26
2.17
4.06
5.93
4.71
4.37
5.51
4.34
6.64
6.58
17.03
5.51
4.54
49
7.356
Shares (diluted)M
10.48
11.72
12.55
12.83
12.26
13.00
12.15
13.96
14.34
14.36
7.556
3.21%
4.58%
73
27.08
Buyback yield%
29.79
26.93
28.83
26.59
23.60
22.87
22.39
20.86
22.25
25.01
9.29
22.39
24.30
53
1.344
D/E ratiox
0.446
0.443
0.491
0.505
0.543
0.530
0.531
0.485
0.497
0.531
0.400
0.530
0.501
75
0.773
Enterprise value€M
1.107
1.060
1.203
1.082
1.218
1.103
1.108
0.995
0.991
0.975
0.535
(4.36%)
—
34
0.120
LT debt€M
0.878
0.911
0.989
0.982
0.856
0.940
1.024
1.023
1.023
1.058
0.717
4.33%
0.92%
39
Revenue
€1.532M
4.54%
1.00×
Cost of revenue
€1.072M
4.54%
1.00×
Operating expenses
€0.300M
4.80%
1.02×
Cash and investments
15.59%