5.741
Revenue€M
6.261
6.594
6.832
7.260
7.555
7.824
8.303
8.693
9.032
9.527
6.195
4.75%
4.59%
58
5.19
Revenue growth%
14.22
14.89
15.37
17.35
18.46
20.45
19.43
16.72
14.56
14.65
6.65
16.72
16.05
93
8.34
Gross margin%
30.92
28.19
29.41
27.61
30.60
28.82
29.52
30.86
33.61
32.06
5.48
30.86
30.06
89
13.06
Operating margin%
4.93
4.99
6.15
3.20
3.02
4.98
7.34
7.92
5.39
8.23
20.94
7.34
5.19
44
23.19
Net margin%
11.47
9.96
11.95
12.05
13.49
16.01
14.62
12.38
15.15
13.80
27.19
14.62
12.93
50
19.32
P/E ratio (avg)x
36.36
36.01
33.99
38.93
39.08
42.22
42.57
43.93
45.14
49.50
21.74
43.93
40.65
57
26.64
EV/EBITx
25.04
27.19
27.76
27.34
31.65
34.20
35.66
38.45
42.64
46.01
28.29
38.45
32.92
35
16.54
FCF yield (avg)%
20.54
18.23
20.00
21.46
19.37
16.55
15.58
16.31
14.48
11.77
14.80
15.58
17.39
56
4.67
FCF margin%
29.38
26.92
29.00
26.76
23.80
22.15
22.01
19.74
19.84
19.42
9.51
19.84
22.97
19
0.570
FCF / Net incomex
0.816
0.772
0.754
0.729
0.635
0.651
0.667
0.738
0.737
0.705
0.252
0.705
0.733
68
2.67
ROIC%
18.35
17.28
18.45
16.57
15.66
15.10
14.84
12.42
12.26
9.48
12.19
12.42
15.38
6
27.32
Return on equity%
13.70
12.59
14.99
13.88
12.37
14.09
14.60
12.74
13.56
10.67
12.98
13.56
13.63
55
26.94
Return on assets%
20.14
21.22
19.82
19.74
18.23
17.77
15.42
13.88
10.95
9.10
27.53
13.88
18.00
10
0.16
EPS€
0.14
0.14
0.15
0.16
0.15
0.15
0.16
0.15
0.15
0.16
0.18
1.64%
1.94%
—
2.59
EPS growth%
20.02
21.04
19.66
20.07
18.29
20.33
18.59
15.78
18.54
19.37
20.47
18.59
19.51
15
0.06
Bookvalue per sh€
0.24
0.26
0.24
0.22
0.23
0.23
0.25
0.28
0.28
0.26
0.22
2.69%
1.34%
—
0.18
FCF per share€
0.17
0.18
0.16
0.15
0.15
0.15
0.15
0.17
0.19
0.17
0.07
2.12%
0.37%
—
0.05
Dividend per sh€
0.10
0.10
0.11
0.12
0.13
0.12
0.11
0.12
0.12
0.11
0.13
(3.43%)
0.84%
—
6.42
Div yield (avg)%
25.64
22.77
22.96
23.27
22.29
22.98
24.50
22.02
24.38
26.62
7.34
24.38
23.13
95
28.93
Payout ratio%
16.28
14.64
17.14
16.43
16.71
18.63
21.24
24.10
22.48
20.04
4.26
21.24
17.89
46
16.88
Shares (diluted)M
20.92
23.79
24.21
23.39
26.04
24.08
22.95
24.70
24.63
24.85
16.37
(0.93%)
1.31%
31
13.35
Buyback yield%
14.66
12.55
10.82
10.22
9.40
9.64
9.36
6.73
6.78
9.30
2.98
9.30
9.52
67
0.831
D/E ratiox
0.539
0.513
0.465
0.431
0.418
0.392
0.436
0.494
0.480
0.522
1.561
0.480
0.473
65
1.016
Enterprise value€M
4.057
4.128
3.982
4.304
4.575
4.579
4.862
5.172
4.594
4.979
1.961
1.71%
1.73%
42
6.870
LT debt€M
4.969
5.742
6.528
7.140
7.809
8.604
9.726
10.28
10.35
11.55
6.202
8.15%
9.38%
45
Revenue
€9.527M
4.59%
1.00×
Cost of revenue
€6.669M
4.59%
1.00×
Operating expenses
€2.075M
4.94%
1.03×
Cash and investments
16.67%