0.473
Revenue€M
4.224
4.397
4.554
4.633
4.823
4.999
5.240
5.357
5.688
5.834
0.486
3.88%
3.65%
56
14.06
Revenue growth%
2.81
5.43
7.65
10.47
11.24
8.67
6.60
9.48
11.56
10.61
14.13
9.48
9.08
85
25.95
Gross margin%
27.02
24.56
22.23
21.46
19.51
18.81
21.56
18.57
16.52
17.55
20.79
18.57
20.48
70
9.72
Operating margin%
7.67
6.57
3.62
4.34
3.39
2.12
0.86
0.87
0.40
2.38
21.76
0.87
2.88
88
9.07
Net margin%
12.52
10.62
10.56
11.18
14.12
12.59
12.77
14.84
11.92
9.66
8.80
12.59
12.22
6
31.53
P/E ratio (avg)x
11.86
12.78
13.68
16.19
18.15
19.43
21.86
22.00
21.25
24.86
19.07
21.86
18.79
56
33.74
EV/EBITx
10.57
11.06
12.05
13.27
14.02
14.77
15.48
15.22
13.62
12.87
7.564
14.77
13.44
47
28.04
FCF yield (avg)%
20.40
20.07
22.02
23.71
21.74
23.17
22.44
21.96
23.54
25.51
9.17
23.17
22.23
78
19.97
FCF margin%
27.38
28.23
27.93
28.96
30.84
30.10
28.08
29.67
29.86
31.89
19.13
29.86
29.32
47
0.189
FCF / Net incomex
1.941
2.184
2.440
2.346
2.207
2.103
2.189
2.204
2.053
2.312
0.404
2.189
2.197
46
14.22
ROIC%
21.62
23.52
20.95
19.80
21.64
20.78
23.23
25.44
23.22
23.36
20.53
23.23
22.43
23
10.16
Return on equity%
9.61
11.66
14.21
13.60
11.32
8.47
6.64
6.49
4.06
2.32
23.66
6.49
9.04
37
23.69
Return on assets%
9.21
7.84
10.28
7.49
6.96
4.95
5.35
5.02
3.37
1.54
3.61
4.95
6.15
86
0.32
EPS€
0.28
0.34
0.35
0.43
0.46
0.46
0.54
0.61
0.60
0.72
0.35
9.43%
10.49%
—
7.85
EPS growth%
10.61
10.31
10.28
12.04
14.93
16.54
14.97
13.83
16.09
17.12
8.52
16.09
14.38
53
0.18
Bookvalue per sh€
0.41
0.40
0.46
0.46
0.49
0.57
0.64
0.65
0.65
0.70
0.23
7.18%
5.06%
—
0.15
FCF per share€
0.25
0.27
0.28
0.27
0.28
0.28
0.26
0.26
0.25
0.25
0.20
(2.24%)
0.74%
—
0.19
Dividend per sh€
0.30
0.30
0.32
0.37
0.38
0.39
0.46
0.46
0.55
0.61
0.15
10.18%
9.06%
—
29.86
Div yield (avg)%
4.14
6.15
6.49
5.50
6.35
6.50
6.84
4.18
6.39
8.94
16.17
6.50
6.37
80
27.73
Payout ratio%
27.39
30.19
27.54
28.40
25.84
27.24
30.04
32.81
32.89
33.18
28.22
32.81
29.22
88
5.605
Shares (diluted)M
4.724
4.587
4.138
3.706
3.486
3.565
3.535
3.616
3.156
3.245
5.558
(1.42%)
(4.82%)
88
21.77
Buyback yield%
21.00
22.56
23.71
21.48
19.96
19.97
21.31
20.95
23.27
24.21
28.09
21.31
21.39
27
0.498
D/E ratiox
0.986
1.050
1.184
1.225
1.351
1.437
1.523
1.499
1.665
1.815
1.772
1.523
1.394
41
2.249
Enterprise value€M
2.361
2.848
2.796
3.325
3.784
4.037
4.179
4.792
5.786
5.922
2.198
9.37%
11.30%
24
3.114
LT debt€M
2.377
2.299
2.300
2.283
2.107
1.949
2.054
2.300
2.381
2.259
4.537
1.40%
(1.51%)
72
Revenue
€5.834M
3.65%
1.00×
Cost of revenue
€2.989M
3.37%
0.97×
Operating expenses
€1.272M
4.15%
1.05×
Cash and investments
17.68%
Property and equipment
17.40%
Return on capital
156.91%
Spread over hurdle
149.97%