0.748
Revenue€M
3.567
3.691
3.709
3.695
3.718
3.690
3.662
3.729
3.687
0.773
0.800
(0.04%)
0.44%
91
24.33
Revenue growth%
16.05
14.66
15.31
12.67
13.92
11.54
12.28
10.75
10.87
24.20
25.19
11.54
13.29
86
23.05
Gross margin%
3.29
0.68
0.40
1.01
0.85
0.40
0.40
1.69
2.61
27.31
9.51
0.85
0.93
69
6.57
Operating margin%
23.18
24.40
25.92
26.73
28.61
31.36
31.04
31.67
33.98
10.62
5.29
31.36
27.67
34
25.82
Net margin%
4.86
6.65
7.38
6.45
8.36
10.89
13.32
13.52
13.73
19.92
15.34
13.32
7.87
8
11.05
P/E ratio (avg)x
13.23
12.60
12.20
12.03
10.52
11.27
11.02
10.86
10.61
14.91
9.589
10.86
11.65
10
23.84
EV/EBITx
20.72
22.13
23.70
22.40
21.21
22.55
21.23
20.68
20.41
10.92
16.36
21.21
21.22
30
9.32
FCF yield (avg)%
25.34
24.93
23.95
23.68
24.71
24.32
25.63
26.08
25.38
15.54
21.58
25.38
24.82
23
25.94
FCF margin%
20.99
18.13
20.56
21.21
22.48
23.39
20.49
20.33
19.09
11.55
3.05
20.49
20.53
11
0.560
FCF / Net incomex
0.186
0.177
0.199
0.199
0.199
0.185
0.190
0.196
0.200
1.708
1.039
0.196
0.193
32
18.50
ROIC%
33.61
33.77
33.37
33.80
35.98
34.04
35.55
37.01
37.69
2.43
5.32
35.98
33.96
89
7.53
Return on equity%
23.73
24.05
22.81
22.38
24.39
25.28
26.41
25.48
26.44
19.98
10.97
25.48
24.22
30
9.56
Return on assets%
23.95
26.34
25.25
22.71
22.48
25.46
26.55
26.05
25.86
14.34
9.65
25.86
25.66
29
0.11
EPS€
0.32
0.33
0.36
0.42
0.42
0.48
0.48
0.54
0.64
0.12
0.13
8.93%
8.68%
—
8.97
EPS growth%
0.51
0.40
0.40
0.40
0.40
1.88
4.22
4.59
3.78
8.42
26.88
3.78
0.46
42
0.20
Bookvalue per sh€
0.09
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.04
0.15
1.34%
(1.41%)
—
0.18
FCF per share€
0.40
0.46
0.50
0.56
0.56
0.66
0.72
0.72
0.81
0.10
0.12
7.45%
9.69%
—
0.22
Dividend per sh€
0.20
0.20
0.21
0.22
0.23
0.25
0.25
0.27
0.27
0.04
0.13
4.32%
6.12%
—
19.26
Div yield (avg)%
13.63
15.26
12.88
15.66
15.26
14.91
13.41
13.42
15.23
19.68
11.89
14.91
14.91
76
15.36
Payout ratio%
19.71
21.82
22.95
24.97
25.38
28.31
26.00
25.90
24.95
7.70
29.50
25.90
24.96
90
6.943
Shares (diluted)M
10.23
9.851
9.083
10.22
9.840
10.89
11.63
11.19
11.28
6.709
6.985
1.99%
3.30%
81
18.13
Buyback yield%
8.81
7.65
4.76
6.19
5.48
7.50
4.95
5.25
5.67
10.08
6.39
5.48
5.93
29
0.844
D/E ratiox
1.078
1.013
0.990
1.130
1.128
1.095
1.027
0.958
1.049
0.475
1.370
1.049
1.064
90
1.198
Enterprise value€M
1.181
1.138
1.146
1.144
1.243
1.388
1.602
1.769
1.883
0.708
3.361
10.47%
6.07%
48
1.348
LT debt€M
3.254
3.492
3.362
3.382
3.968
3.956
4.588
4.590
4.576
2.618
0.869
6.23%
3.37%
39
Revenue
€3.687M
0.44%
1.00×
Cost of revenue
€2.351M
0.57%
1.01×
Operating expenses
€0.495M
0.13%
0.97×
Goodwill & intangibles
16.93%