1.420
Revenue€M
2.626
2.701
2.774
2.868
2.990
3.054
3.144
3.201
3.213
3.250
1.529
1.68%
2.35%
29
13.57
Revenue growth%
0.40
0.40
0.40
0.40
3.33
2.24
4.98
3.37
0.57
0.40
4.46
2.24
0.48
37
3.15
Gross margin%
10.78
8.96
6.25
4.89
6.76
4.84
5.47
7.73
10.31
10.65
24.99
7.73
7.24
54
21.14
Operating margin%
10.90
11.37
8.54
10.99
11.44
8.68
7.09
8.24
10.47
9.99
15.31
8.68
10.23
9
26.11
Net margin%
10.55
9.58
8.79
7.49
6.84
4.43
6.62
7.39
6.46
7.29
10.02
6.62
7.34
59
34.55
P/E ratio (avg)x
25.91
25.15
29.14
33.55
33.75
38.70
37.97
40.11
44.55
49.02
25.86
40.11
35.86
40
27.38
EV/EBITx
15.60
16.46
16.48
17.36
18.87
18.60
17.95
16.85
16.66
17.24
35.75
17.24
17.05
93
5.81
FCF yield (avg)%
8.75
11.14
9.95
12.74
11.76
13.87
13.49
16.38
18.97
19.66
6.14
16.38
13.12
35
10.55
FCF margin%
4.04
4.81
6.30
4.49
1.61
3.54
3.65
4.15
2.70
0.40
16.14
3.54
3.85
62
0.612
FCF / Net incomex
0.762
0.822
0.817
0.735
0.682
0.627
0.678
0.618
0.650
0.621
1.693
0.627
0.680
21
7.06
ROIC%
27.09
26.16
23.86
21.73
24.47
26.26
24.62
27.21
25.52
23.51
3.67
25.52
25.07
51
22.78
Return on equity%
6.64
3.81
2.56
5.05
5.14
7.21
9.26
8.02
9.87
6.93
28.69
8.02
6.79
31
16.31
Return on assets%
24.01
24.15
25.44
26.41
25.29
27.71
28.90
31.14
34.03
33.31
8.71
31.14
27.06
5
0.90
EPS€
0.46
0.39
0.37
0.32
0.33
0.29
0.29
0.30
0.26
0.23
0.96
(6.54%)
(6.08%)
—
15.66
EPS growth%
1.43
0.40
2.93
4.37
6.32
8.08
5.37
4.14
5.63
5.04
10.83
5.37
4.70
19
2.20
Bookvalue per sh€
0.39
0.38
0.37
0.34
0.33
0.35
0.35
0.31
0.35
0.35
0.38
1.33%
(0.05%)
—
1.18
FCF per share€
2.67
2.90
3.05
3.08
3.24
3.82
3.79
3.61
3.67
4.02
1.83
4.38%
5.78%
—
1.37
Dividend per sh€
2.73
2.92
3.15
2.94
3.14
3.13
3.05
3.26
3.62
3.27
1.46
0.81%
1.97%
—
27.47
Div yield (avg)%
14.15
11.17
10.08
10.10
8.06
10.10
8.38
7.38
10.03
10.47
18.82
10.03
10.09
20
8.90
Payout ratio%
10.38
12.57
10.52
8.87
10.96
13.36
11.79
12.17
13.10
11.82
17.96
12.17
11.81
52
1.280
Shares (diluted)M
1.898
2.099
1.934
1.981
2.168
2.302
2.366
2.562
2.557
2.387
1.273
1.94%
3.59%
27
5.74
Buyback yield%
8.13
7.00
5.89
5.04
4.13
1.92
3.95
6.85
6.14
3.62
24.18
3.95
5.47
52
1.691
D/E ratiox
0.386
0.438
0.482
0.566
0.609
0.611
0.614
0.636
0.668
0.673
1.476
0.636
0.610
41
2.090
Enterprise value€M
1.398
1.280
1.178
1.297
1.389
1.452
1.653
1.570
1.745
1.818
0.206
5.54%
3.88%
14
1.708
LT debt€M
4.120
4.841
5.634
5.621
5.801
6.203
6.056
6.221
6.095
6.548
1.420
2.45%
4.78%
56
Revenue
€3.250M
2.35%
1.00×
Cost of revenue
€2.275M
2.35%
1.00×
Operating expenses
€0.553M
2.03%
0.97×