1.738
Revenue€M
2.420
2.491
2.600
2.682
2.756
2.904
3.049
3.230
3.408
3.584
1.776
5.40%
4.46%
20
14.31
Revenue growth%
8.48
10.02
7.92
7.16
8.18
8.80
7.31
7.29
4.86
6.08
14.66
7.29
7.61
36
21.51
Gross margin%
25.36
22.37
23.39
20.84
19.68
21.70
22.35
20.21
18.20
18.33
27.00
20.21
21.27
15
16.07
Operating margin%
17.42
19.54
20.45
23.38
25.57
24.78
23.08
22.43
24.97
26.65
29.67
24.78
23.23
40
21.65
Net margin%
11.52
11.54
9.69
8.56
6.29
7.33
8.30
7.03
10.01
7.48
8.25
7.48
8.43
37
37.44
P/E ratio (avg)x
18.31
17.18
16.41
17.11
16.91
15.67
14.47
15.84
17.56
18.44
8.447
15.84
17.01
20
37.00
EV/EBITx
16.33
14.94
14.78
14.84
14.17
14.27
16.13
15.30
14.73
15.26
37.40
15.26
14.89
29
3.12
FCF yield (avg)%
10.51
11.26
11.79
11.26
9.65
11.81
10.72
9.65
8.72
7.21
6.80
9.65
10.61
59
10.84
FCF margin%
14.99
14.37
15.20
17.28
18.81
17.11
18.35
17.33
17.56
19.60
23.55
17.56
17.31
45
0.699
FCF / Net incomex
3.309
3.613
3.586
4.110
4.451
4.329
4.596
4.746
5.419
5.852
0.308
4.746
4.390
77
20.44
ROIC%
18.78
20.69
20.93
19.06
20.15
19.29
17.63
20.39
22.23
22.50
9.77
20.39
20.27
65
15.51
Return on equity%
13.92
13.11
11.28
10.27
9.86
9.37
8.66
8.00
7.61
5.04
6.74
8.00
9.61
36
18.41
Return on assets%
20.89
23.83
23.21
25.09
22.56
23.69
25.13
23.59
21.19
20.59
27.08
23.59
23.40
45
0.79
EPS€
0.58
0.64
0.67
0.59
0.56
0.54
0.54
0.47
0.42
0.36
0.84
(8.33%)
(4.23%)
—
15.73
EPS growth%
13.11
13.50
10.81
11.24
11.58
10.99
11.31
14.04
14.22
14.32
25.14
14.04
12.34
7
0.28
Bookvalue per sh€
0.34
0.35
0.39
0.43
0.46
0.50
0.56
0.56
0.57
0.66
0.41
7.50%
8.71%
—
0.44
FCF per share€
0.39
0.38
0.35
0.37
0.36
0.33
0.32
0.35
0.35
0.37
0.24
0.37%
(0.94%)
—
0.46
Dividend per sh€
0.18
0.16
0.17
0.17
0.17
0.16
0.18
0.16
0.15
0.14
0.22
(4.63%)
(2.11%)
—
4.61
Div yield (avg)%
29.68
27.05
25.40
27.47
29.58
28.85
26.45
25.65
24.54
24.96
19.76
25.65
26.75
15
4.94
Payout ratio%
5.94
8.80
6.26
7.62
8.65
5.90
3.38
2.42
4.47
5.18
15.37
4.47
5.92
51
2.275
Shares (diluted)M
3.316
3.102
3.242
3.263
3.372
3.562
3.593
3.765
3.553
3.594
2.312
1.28%
0.45%
55
9.54
Buyback yield%
0.40
0.40
1.79
0.40
0.40
1.70
3.77
6.75
4.12
4.17
17.15
4.12
1.74
33
1.395
D/E ratiox
0.616
0.672
0.651
0.690
0.800
0.911
0.994
1.021
1.085
1.104
1.498
1.021
0.856
19
3.911
Enterprise value€M
5.241
5.488
5.812
7.007
7.881
7.705
9.157
10.03
10.42
11.56
2.021
7.97%
8.90%
65
2.903
LT debt€M
3.220
3.056
3.032
2.732
2.369
2.055
2.056
1.869
1.824
1.636
0.952
(7.14%)
(5.94%)
92
Revenue
€3.584M
4.46%
1.00×
Cost of revenue
€1.498M
4.91%
1.04×
Operating expenses
€0.862M
4.32%
0.99×
Property and equipment
16.24%