1.152
Revenue€M
0.840
0.902
0.982
1.047
1.127
1.228
1.350
1.486
1.632
1.747
1.200
9.16%
8.28%
20
6.48
Revenue growth%
26.63
24.49
22.95
24.61
26.49
28.74
27.97
27.03
27.57
25.47
29.56
27.57
26.56
78
6.03
Gross margin%
9.78
11.94
11.91
13.25
14.45
14.60
15.75
15.19
13.22
10.25
18.15
14.60
13.24
6
11.68
Operating margin%
18.63
19.32
21.22
18.88
21.85
20.59
20.27
20.59
18.32
15.42
22.37
20.27
19.80
72
10.00
Net margin%
22.67
20.02
21.74
21.29
21.25
22.46
21.65
22.96
24.37
24.61
13.02
22.96
22.10
81
29.91
P/E ratio (avg)x
21.96
20.60
21.22
20.39
18.04
17.37
15.69
14.61
13.71
13.89
8.866
14.61
17.71
65
23.27
EV/EBITx
59.78
70.89
76.09
79.69
87.38
86.29
102.5
98.39
110.2
119.1
37.34
102.5
86.84
85
2.70
FCF yield (avg)%
0.40
2.96
0.43
0.40
0.40
2.72
2.66
1.64
1.16
0.40
22.07
1.64
0.80
42
17.04
FCF margin%
0.40
0.40
2.94
5.93
6.74
5.74
3.60
6.41
9.35
10.44
16.76
6.41
5.84
80
0.420
FCF / Net incomex
2.012
2.014
2.104
2.153
2.475
2.514
2.783
2.977
3.423
3.543
1.047
2.977
2.494
48
27.94
ROIC%
3.91
1.87
0.42
0.40
2.85
0.86
1.19
0.40
0.62
3.16
10.94
0.86
1.03
29
22.52
Return on equity%
27.42
26.38
23.51
25.26
25.89
24.24
23.81
20.92
23.21
24.19
5.50
23.81
24.22
44
17.52
Return on assets%
23.46
24.01
24.59
26.84
24.94
27.28
27.90
26.49
28.79
29.59
25.25
27.90
26.66
20
0.14
EPS€
0.14
0.13
0.14
0.15
0.17
0.18
0.20
0.23
0.21
0.22
0.15
5.87%
4.77%
—
7.57
EPS growth%
19.59
17.32
15.85
14.28
15.30
12.91
15.57
16.69
19.58
16.63
12.84
16.63
16.24
46
0.19
Bookvalue per sh€
0.37
0.40
0.36
0.37
0.33
0.37
0.35
0.37
0.35
0.32
0.32
(0.53%)
(1.23%)
—
0.38
FCF per share€
0.41
0.40
0.47
0.45
0.46
0.50
0.52
0.59
0.66
0.70
0.18
8.63%
6.54%
—
0.15
Dividend per sh€
0.11
0.12
0.11
0.11
0.12
0.13
0.12
0.12
0.13
0.12
0.38
0.20%
2.93%
—
5.58
Div yield (avg)%
4.32
5.76
3.97
2.02
2.19
2.55
4.43
1.79
0.40
0.40
7.06
1.79
2.37
44
24.79
Payout ratio%
15.64
17.19
19.75
22.01
19.13
21.91
24.86
26.78
29.06
29.68
5.87
26.78
21.96
27
2.186
Shares (diluted)M
2.567
2.757
3.173
3.216
3.187
3.026
3.415
3.168
3.675
3.522
2.222
2.02%
4.35%
59
10.34
Buyback yield%
17.17
19.99
19.65
21.48
20.06
19.54
21.02
18.45
15.99
17.27
26.24
18.45
19.59
88
0.462
D/E ratiox
1.484
1.449
1.306
1.180
1.141
1.138
1.082
1.012
0.899
0.831
0.893
1.012
1.140
25
0.197
Enterprise value€M
0.194
0.197
0.196
0.175
0.185
0.161
0.171
0.159
0.151
0.134
0.113
(6.21%)
(3.24%)
35
1.394
LT debt€M
1.381
1.376
1.530
1.604
1.763
1.616
1.568
1.450
1.340
1.367
0.610
(4.97%)
(0.02%)
27
Revenue
€1.747M
8.28%
1.00×
Cost of revenue
€0.905M
8.52%
1.02×
Operating expenses
€0.303M
7.58%
0.94×
Goodwill & intangibles
17.15%
Cash and investments
16.67%