1.571
Revenue€M
2.979
3.003
2.994
3.095
3.076
3.141
3.185
3.186
3.286
3.388
1.660
1.95%
1.51%
59
29.05
Revenue growth%
6.62
7.35
5.84
5.88
4.04
5.23
3.41
4.45
4.20
6.45
11.26
4.45
5.54
66
11.84
Gross margin%
9.68
6.78
3.99
4.51
7.05
10.03
8.16
8.93
8.66
11.58
28.98
8.93
8.41
19
29.52
Operating margin%
25.75
23.49
23.94
25.72
24.86
23.53
21.40
22.35
23.42
25.42
17.56
23.42
23.74
45
27.59
Net margin%
12.24
11.03
9.83
12.38
14.74
17.59
16.52
15.15
15.18
16.63
9.66
16.52
14.94
35
10.30
P/E ratio (avg)x
63.47
71.19
79.04
76.98
76.35
80.83
95.35
93.18
103.7
109.7
28.32
95.35
79.93
18
17.15
EV/EBITx
34.04
32.60
30.15
28.22
28.86
30.62
31.12
27.14
29.73
26.45
25.42
29.73
29.94
70
25.86
FCF yield (avg)%
29.49
30.28
28.82
31.73
29.14
28.31
27.77
27.53
30.43
31.51
13.04
28.31
29.31
35
2.47
FCF margin%
12.91
11.29
9.71
8.81
9.09
11.31
8.76
5.94
5.47
5.91
18.64
5.94
8.95
62
0.793
FCF / Net incomex
1.464
1.413
1.600
1.781
1.759
1.922
2.051
2.187
2.190
2.401
0.299
2.187
1.852
89
26.13
ROIC%
25.29
26.52
26.61
29.33
28.02
30.17
31.95
30.37
29.54
31.53
3.24
30.37
29.44
94
23.27
Return on equity%
10.77
9.32
12.30
14.73
11.84
9.19
7.88
7.70
4.84
3.47
2.18
7.70
9.25
92
19.03
Return on assets%
14.57
17.48
18.69
18.48
18.06
18.41
20.17
19.60
20.69
22.39
10.36
20.17
18.58
86
0.04
EPS€
0.19
0.16
0.15
0.16
0.14
0.14
0.15
0.15
0.13
0.14
0.05
(0.14%)
(3.60%)
—
7.05
EPS growth%
21.25
22.33
24.10
21.59
19.81
18.51
18.85
20.56
18.51
17.76
9.06
18.51
20.19
31
0.17
Bookvalue per sh€
0.14
0.14
0.14
0.13
0.14
0.12
0.13
0.11
0.11
0.09
0.14
(8.19%)
(5.66%)
—
0.13
FCF per share€
0.10
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.10
0.11
0.03
2.97%
0.52%
—
0.06
Dividend per sh€
0.18
0.19
0.20
0.20
0.20
0.18
0.18
0.19
0.17
0.17
0.13
(3.52%)
(0.60%)
—
24.76
Div yield (avg)%
7.57
9.85
10.05
11.56
10.46
9.57
9.60
9.81
8.87
9.21
26.94
9.57
9.71
54
4.24
Payout ratio%
16.68
14.93
12.05
10.31
13.18
16.14
16.61
18.10
16.16
18.45
27.14
16.61
16.15
7
5.125
Shares (diluted)M
5.735
5.510
6.004
5.309
5.897
5.201
5.398
5.887
5.620
6.171
5.141
0.91%
(0.20%)
66
21.73
Buyback yield%
25.84
23.27
25.61
26.95
28.12
30.65
28.92
28.79
27.88
29.66
18.72
28.92
28.00
9
1.645
D/E ratiox
1.446
1.394
1.346
1.357
1.280
1.111
0.970
0.997
1.027
0.935
0.354
0.997
1.196
70
0.717
Enterprise value€M
0.346
0.378
0.419
0.473
0.452
0.474
0.505
0.527
0.517
0.585
0.722
5.29%
5.44%
84
1.851
LT debt€M
4.280
4.016
3.700
3.673
3.704
3.580
3.341
3.219
3.626
3.566
0.317
(0.76%)
(1.41%)
72
Revenue
€3.388M
1.51%
1.00×
Cost of revenue
€2.361M
1.46%
1.00×
Operating expenses
€0.547M
1.35%
0.98×
Cash and investments
15.97%