7.367
Revenue€M
7.704
8.230
8.731
9.278
9.808
10.18
10.72
11.12
11.60
8.167
7.933
4.57%
5.51%
27
14.96
Revenue growth%
12.79
15.74
17.37
15.93
14.05
13.06
14.79
17.62
16.10
22.03
20.05
14.79
15.27
31
25.97
Gross margin%
6.29
8.79
6.82
7.40
8.32
8.38
10.42
8.89
7.63
17.66
3.07
8.38
7.97
85
9.07
Operating margin%
10.83
12.94
12.99
11.32
8.34
11.02
13.21
16.19
15.50
4.97
6.01
13.21
12.13
20
28.52
Net margin%
23.45
24.38
25.27
24.87
22.46
19.73
22.16
23.86
26.11
20.89
16.52
22.46
23.66
8
17.90
P/E ratio (avg)x
35.71
31.94
33.06
36.15
36.54
34.17
31.16
27.53
28.89
14.34
22.39
31.16
33.62
24
37.92
EV/EBITx
10.02
10.44
9.697
10.71
9.961
9.639
10.33
11.90
11.94
31.07
11.22
10.33
10.33
67
8.31
FCF yield (avg)%
4.04
1.23
0.40
2.70
0.40
1.32
0.40
1.79
3.80
7.23
27.70
1.32
1.55
16
5.38
FCF margin%
11.84
9.96
11.15
11.07
13.17
10.96
11.70
11.81
13.29
15.00
21.55
11.81
11.42
53
1.309
FCF / Net incomex
1.171
1.253
1.277
1.190
1.114
1.011
0.927
0.909
0.939
0.703
0.495
0.939
1.142
90
19.00
ROIC%
29.43
27.49
27.39
29.34
27.05
28.94
31.78
31.48
30.99
13.61
8.92
30.99
29.14
80
3.03
Return on equity%
34.79
36.58
38.20
38.66
36.89
36.69
34.05
33.32
34.29
21.07
4.33
34.29
35.69
69
20.68
Return on assets%
31.19
29.97
30.13
30.66
31.77
33.26
35.36
34.17
32.88
4.52
25.95
33.26
31.48
70
0.62
EPS€
0.67
0.60
0.65
0.70
0.74
0.79
0.88
0.83
0.73
0.69
0.73
0.75%
2.69%
—
28.16
EPS growth%
7.77
9.52
7.31
10.16
12.19
9.60
9.74
9.46
7.53
11.17
3.03
9.60
9.49
66
0.51
Bookvalue per sh€
0.56
0.56
0.52
0.59
0.63
0.59
0.66
0.72
0.69
0.62
0.19
3.14%
2.67%
—
0.44
FCF per share€
1.03
1.10
1.18
1.08
1.11
1.17
1.26
1.14
1.08
0.37
0.86
—
0.98%
—
0.39
Dividend per sh€
0.72
0.78
0.74
0.76
0.81
0.72
0.66
0.64
0.64
0.39
1.04
(3.41%)
0.54%
—
19.59
Div yield (avg)%
21.53
18.71
16.98
16.50
18.91
17.50
15.50
18.19
20.92
29.77
25.25
18.19
18.45
87
15.18
Payout ratio%
25.20
27.51
26.05
24.33
25.65
24.35
24.44
22.33
21.59
5.73
28.47
24.35
24.82
43
8.777
Shares (diluted)M
18.65
22.35
22.62
27.04
30.63
32.86
36.30
35.33
39.82
8.536
8.503
8.05%
10.44%
26
2.30
Buyback yield%
18.75
16.97
15.17
15.07
14.83
17.39
16.29
14.01
12.08
6.56
16.35
14.83
15.73
14
0.158
D/E ratiox
0.294
0.276
0.265
0.257
0.245
0.245
0.251
0.282
0.272
0.153
1.384
0.251
0.268
86
2.037
Enterprise value€M
3.937
4.343
4.320
4.335
4.117
4.012
4.129
4.292
4.838
1.863
10.70
2.22%
2.00%
52
1.128
LT debt€M
5.635
6.526
7.773
8.309
8.916
10.67
12.34
14.78
14.55
0.863
7.649
11.86%
9.35%
18
Revenue
€11.60M
5.51%
1.00×
Cost of revenue
€7.049M
5.47%
1.00×
Operating expenses
€1.737M
5.42%
0.99×
Cash and investments
16.78%