1.489
Revenue€M
1.117
1.182
1.251
1.328
1.400
1.473
1.514
1.606
1.701
1.824
1.648
5.43%
5.61%
27
17.25
Revenue growth%
0.40
0.40
1.16
0.40
3.31
5.09
2.73
4.29
4.90
2.06
4.05
4.29
2.40
79
21.58
Gross margin%
17.16
19.26
21.77
22.44
22.29
21.16
21.44
21.04
19.98
22.59
2.42
21.16
21.30
10
14.05
Operating margin%
10.60
10.40
7.89
7.51
9.77
12.04
13.05
12.57
10.11
12.22
7.80
12.22
10.50
72
14.55
Net margin%
19.32
17.26
16.15
18.45
16.08
15.86
14.28
14.32
13.67
15.77
29.60
14.32
15.97
11
33.57
P/E ratio (avg)x
12.70
12.79
12.91
13.99
14.43
14.75
17.08
17.05
17.08
17.86
20.24
17.08
14.59
52
30.79
EV/EBITx
30.52
26.56
28.92
30.63
31.03
30.44
29.03
25.72
26.30
23.19
13.91
26.30
28.98
67
11.03
FCF yield (avg)%
10.42
12.68
12.05
10.57
9.65
11.39
12.97
11.47
10.22
12.62
19.58
11.47
11.43
13
15.09
FCF margin%
22.11
24.84
22.89
23.35
23.09
25.92
24.55
25.13
25.40
25.18
26.42
25.18
24.70
94
0.322
FCF / Net incomex
1.689
1.797
1.597
1.508
1.616
1.504
1.566
1.421
1.296
1.332
0.467
1.421
1.537
21
19.33
ROIC%
19.32
20.09
20.48
22.39
24.20
21.48
19.76
20.60
19.59
21.31
16.88
20.60
20.54
60
12.62
Return on equity%
21.76
22.75
22.96
20.10
21.09
23.37
21.31
20.50
22.13
21.01
26.16
21.31
21.53
6
5.97
Return on assets%
25.75
22.84
21.53
22.04
22.55
24.53
25.53
23.68
23.25
24.00
7.63
24.00
23.46
46
0.03
EPS€
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.03
1.48%
3.74%
—
10.81
EPS growth%
4.35
4.81
3.23
3.01
3.81
5.28
3.82
3.11
5.49
7.13
9.20
5.28
4.08
35
0.04
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(3.73%)
(2.12%)
—
0.03
FCF per share€
0.07
0.09
0.10
0.12
0.13
0.14
0.15
0.15
0.16
0.16
0.03
4.26%
10.02%
—
0.03
Dividend per sh€
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.02
5.21%
1.99%
—
18.50
Div yield (avg)%
29.62
28.17
28.85
30.69
29.74
30.66
29.36
29.28
29.37
31.25
29.95
29.37
29.49
40
25.29
Payout ratio%
18.75
16.17
17.94
20.10
20.60
20.94
18.57
20.28
19.76
22.08
26.87
20.28
19.93
32
12.51
Shares (diluted)M
11.02
11.68
10.67
11.28
12.03
12.64
13.28
14.11
15.99
17.34
12.31
7.59%
3.79%
94
20.21
Buyback yield%
24.63
22.20
25.05
23.37
22.04
23.52
23.67
23.30
24.73
25.49
3.06
23.67
23.59
10
1.081
D/E ratiox
0.149
0.155
0.142
0.137
0.146
0.139
0.134
0.142
0.138
0.134
0.130
0.138
0.141
48
1.199
Enterprise value€M
1.555
1.585
1.678
1.752
1.921
1.791
1.742
1.756
1.606
1.668
2.040
(2.78%)
1.16%
27
0.610
LT debt€M
2.160
2.279
2.600
2.403
2.210
2.504
2.798
2.972
2.848
3.194
1.147
7.64%
5.18%
75
Revenue
€1.824M
5.61%
1.00×
Cost of revenue
€1.276M
5.61%
1.00×
Operating expenses
€0.276M
5.28%
0.97×
Property and equipment
14.17%
Spread over hurdle
(5.79%)