5.514
Revenue€M
6.342
6.936
7.614
8.258
8.703
9.389
9.909
10.56
11.17
12.21
6.171
7.01%
7.44%
51
19.20
Revenue growth%
4.29
6.93
5.84
5.88
5.05
3.01
4.76
3.82
1.62
3.84
7.98
3.82
4.53
45
17.55
Gross margin%
6.60
9.54
9.28
7.04
6.01
8.11
7.27
7.63
6.05
6.12
3.61
7.27
7.16
47
9.78
Operating margin%
24.92
24.33
21.75
24.38
22.33
22.84
20.34
23.31
25.76
23.29
16.00
23.29
23.30
68
12.77
Net margin%
8.95
9.83
9.76
9.55
7.12
7.15
7.59
7.43
6.70
8.90
16.01
7.43
8.24
77
30.81
P/E ratio (avg)x
30.74
33.04
36.36
35.87
31.13
27.46
29.77
30.26
26.78
28.25
27.14
28.25
30.50
47
28.82
EV/EBITx
16.07
16.14
18.05
18.04
19.84
19.89
22.70
26.53
28.72
29.72
10.41
26.53
19.87
89
9.20
FCF yield (avg)%
15.88
18.62
17.57
17.54
17.64
18.45
18.04
17.24
17.04
18.65
4.54
18.04
17.60
56
21.78
FCF margin%
6.47
4.92
2.81
3.38
6.02
5.87
4.45
4.86
6.04
7.58
23.43
5.87
5.40
41
0.474
FCF / Net incomex
0.352
0.387
0.384
0.371
0.421
0.444
0.448
0.468
0.552
0.551
1.733
0.468
0.433
52
6.45
ROIC%
10.39
8.79
6.33
6.46
6.75
7.20
4.81
7.45
8.46
10.48
13.19
7.45
7.32
34
4.03
Return on equity%
19.63
16.85
15.47
13.49
12.67
10.23
7.44
8.58
10.79
13.30
6.26
10.23
12.99
85
14.30
Return on assets%
12.26
12.11
13.39
10.94
12.60
14.95
14.11
16.68
16.15
14.51
14.85
14.95
13.75
33
0.31
EPS€
0.32
0.33
0.34
0.39
0.38
0.42
0.43
0.43
0.50
0.55
0.34
7.79%
5.40%
—
18.96
EPS growth%
25.22
22.67
20.06
19.95
21.89
21.90
23.27
21.08
24.01
26.60
17.22
23.27
22.28
60
0.06
Bookvalue per sh€
0.13
0.14
0.15
0.15
0.16
0.16
0.15
0.15
0.15
0.17
0.07
1.37%
3.36%
—
0.24
FCF per share€
0.14
0.13
0.13
0.12
0.11
0.11
0.10
0.10
0.09
0.10
0.29
(2.07%)
(3.45%)
—
0.09
Dividend per sh€
0.15
0.14
0.14
0.13
0.12
0.12
0.13
0.14
0.15
0.14
0.32
2.39%
0.12%
—
13.47
Div yield (avg)%
27.95
27.05
25.00
24.41
25.67
23.42
22.52
21.06
21.78
21.68
20.24
21.78
23.92
26
27.64
Payout ratio%
18.69
15.86
17.08
16.91
16.32
14.69
17.16
19.01
17.92
15.94
16.87
17.16
17.00
11
11.09
Shares (diluted)M
8.398
7.741
8.255
8.335
8.522
8.082
8.276
8.707
9.035
8.130
10.87
(0.94%)
(0.32%)
22
4.92
Buyback yield%
20.72
19.96
22.82
24.85
27.71
28.18
30.70
28.59
29.34
26.67
6.38
28.59
27.19
58
0.960
D/E ratiox
0.981
1.072
0.953
0.976
1.007
0.971
0.919
0.975
0.950
0.863
0.199
0.950
0.973
59
9.401
Enterprise value€M
10.58
10.79
11.15
12.84
13.67
15.79
18.91
19.86
19.47
21.23
7.515
9.20%
7.98%
69
7.752
LT debt€M
3.859
3.685
4.022
4.700
4.650
5.326
5.275
5.408
5.412
6.142
6.747
5.73%
5.73%
11
Revenue
€12.21M
7.44%
1.00×
Cost of revenue
€6.225M
7.43%
1.00×
Operating expenses
€2.774M
7.53%
1.01×
Cash and investments
20.32%