0.782
Revenue€M
6.550
6.711
6.917
7.306
7.621
7.804
8.053
8.294
8.546
8.960
0.821
3.29%
3.48%
71
10.36
Revenue growth%
16.60
19.41
18.97
17.28
16.20
15.34
13.18
15.61
18.26
18.34
20.97
15.61
16.94
78
27.32
Gross margin%
7.14
7.72
6.07
5.64
4.43
4.84
5.67
5.56
2.60
4.47
6.94
4.84
5.60
37
25.78
Operating margin%
15.79
18.46
17.25
17.98
20.38
21.94
21.51
22.06
21.70
21.23
8.81
21.70
20.81
92
20.88
Net margin%
2.75
1.27
2.63
1.49
0.40
1.12
3.72
1.82
0.40
0.40
17.83
1.12
1.38
30
30.41
P/E ratio (avg)x
13.04
13.47
13.31
13.44
15.59
15.78
16.37
18.75
21.89
21.31
23.93
18.75
15.69
47
27.44
EV/EBITx
8.349
8.341
7.876
8.820
9.447
10.05
11.16
11.35
13.01
12.60
31.95
11.35
9.751
44
29.60
FCF yield (avg)%
22.81
25.14
23.68
22.98
20.90
19.62
19.92
17.74
20.08
20.11
7.32
19.92
20.50
8
15.77
FCF margin%
18.17
18.36
20.45
19.72
17.61
17.15
14.15
17.13
15.95
13.93
3.84
15.95
17.38
81
1.739
FCF / Net incomex
0.609
0.641
0.594
0.539
0.489
0.439
0.471
0.482
0.432
0.467
0.581
0.467
0.486
49
6.94
ROIC%
6.52
8.30
10.00
8.81
10.26
7.93
10.71
10.09
10.33
7.48
19.24
10.09
9.40
82
9.11
Return on equity%
1.69
4.49
3.29
6.28
8.01
9.08
8.66
11.52
12.19
14.11
20.03
11.52
8.33
91
14.04
Return on assets%
11.84
11.73
8.79
9.38
9.87
12.47
10.01
10.77
8.64
7.09
3.49
10.01
9.94
76
1.57
EPS€
0.88
0.76
0.71
0.66
0.59
0.62
0.63
0.54
0.57
0.51
1.68
(3.10%)
(5.66%)
—
18.79
EPS growth%
18.79
17.69
18.47
17.35
18.99
21.53
19.87
20.98
23.24
24.54
17.84
21.53
19.43
51
1.48
Bookvalue per sh€
3.19
2.86
2.88
3.04
3.18
3.13
2.83
2.47
2.12
2.29
0.51
(6.38%)
(2.79%)
—
1.11
FCF per share€
1.79
1.58
1.61
1.65
1.57
1.49
1.57
1.60
1.57
1.43
2.83
(1.82%)
(2.48%)
—
3.14
Dividend per sh€
0.75
0.82
0.82
0.93
0.95
0.91
0.90
1.00
0.96
0.95
0.46
(0.03%)
2.04%
—
25.53
Div yield (avg)%
23.89
25.07
26.11
23.92
21.26
24.01
24.05
26.02
28.96
28.24
3.85
26.02
24.56
80
4.68
Payout ratio%
25.04
22.80
24.55
27.22
25.37
22.48
24.92
26.30
27.20
25.22
28.73
25.22
25.13
58
0.928
Shares (diluted)M
0.710
0.682
0.734
0.781
0.852
0.753
0.722
0.732
0.743
0.722
0.935
(3.25%)
(0.66%)
68
29.61
Buyback yield%
6.64
7.06
7.71
7.44
8.78
6.40
7.18
4.96
2.32
1.19
24.47
4.96
6.85
92
0.674
D/E ratiox
0.231
0.245
0.257
0.257
0.238
0.246
0.272
0.308
0.308
0.300
0.616
0.300
0.257
35
4.785
Enterprise value€M
2.337
2.519
2.474
2.649
2.633
2.434
2.433
2.505
2.443
2.590
6.818
(0.33%)
0.83%
42
0.466
LT debt€M
6.582
7.317
8.396
8.057
9.400
10.57
10.67
10.09
10.95
10.58
6.013
2.40%
6.05%
66
Revenue
€8.960M
3.48%
1.00×
Cost of revenue
€5.203M
3.89%
1.04×
Operating expenses
€0.948M
2.15%
0.88×
Property and equipment
16.95%