1.823
Revenue€M
8.800
9.255
9.623
9.932
10.42
11.17
11.89
12.75
13.14
13.76
1.906
5.71%
5.11%
70
9.48
Revenue growth%
9.56
10.25
12.13
9.15
12.14
10.46
10.78
10.58
7.69
6.11
22.14
10.46
10.35
69
24.15
Gross margin%
13.47
11.36
10.97
8.96
11.64
11.02
12.54
11.95
9.89
10.96
10.51
11.02
11.19
41
15.10
Operating margin%
9.10
10.25
9.39
12.03
14.00
15.99
13.03
15.72
15.38
15.37
5.64
15.38
13.52
37
21.99
Net margin%
31.31
31.35
30.25
31.53
29.94
29.34
31.80
31.84
32.86
34.98
9.39
31.84
31.44
90
25.83
P/E ratio (avg)x
36.38
37.41
39.45
37.54
37.93
39.98
40.79
44.89
42.49
38.79
9.156
40.79
39.12
28
20.94
EV/EBITx
39.74
39.96
40.20
46.48
53.00
63.45
70.49
75.88
88.07
102.6
12.59
75.88
58.23
70
8.43
FCF yield (avg)%
11.56
11.05
10.26
8.69
8.69
10.86
12.41
12.72
13.53
10.56
19.61
12.41
10.95
73
17.57
FCF margin%
24.40
24.13
25.39
24.33
25.26
22.43
23.60
22.08
23.13
20.69
26.36
22.43
23.86
25
1.011
FCF / Net incomex
1.404
1.361
1.444
1.632
1.558
1.783
1.777
2.004
1.933
2.190
1.715
1.933
1.704
64
20.11
ROIC%
28.42
28.37
30.10
27.39
26.24
25.83
24.39
25.65
23.56
22.63
28.78
24.39
26.03
52
3.94
Return on equity%
29.02
26.62
25.32
26.17
23.24
21.67
20.34
21.78
22.03
22.25
15.43
21.78
22.75
78
4.04
Return on assets%
8.12
6.27
7.76
5.47
2.65
2.04
0.40
1.73
1.73
0.40
3.05
1.73
2.35
57
0.06
EPS€
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.06
(5.01%)
(0.89%)
—
4.87
EPS growth%
22.97
22.97
22.78
22.05
19.50
21.49
24.39
21.44
23.15
25.79
14.10
23.15
22.87
9
0.02
Bookvalue per sh€
0.14
0.13
0.14
0.12
0.13
0.13
0.14
0.12
0.11
0.11
0.11
(2.84%)
(2.87%)
—
0.15
FCF per share€
0.14
0.15
0.14
0.13
0.13
0.13
0.12
0.12
0.13
0.14
0.08
1.45%
0.61%
—
0.03
Dividend per sh€
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.11
2.67%
6.36%
—
26.19
Div yield (avg)%
3.89
4.97
7.84
6.12
6.69
6.60
4.52
7.42
6.49
5.31
13.03
6.49
6.31
18
11.86
Payout ratio%
15.32
15.07
15.74
13.39
14.28
14.05
12.06
12.35
10.73
11.26
21.88
12.06
13.72
15
24.82
Shares (diluted)M
25.15
28.10
29.99
31.66
32.68
35.94
36.85
40.56
39.24
40.43
25.79
4.34%
4.60%
56
27.37
Buyback yield%
26.56
26.50
27.77
26.97
26.45
28.73
26.15
25.95
24.47
23.75
12.80
25.95
26.48
78
1.360
D/E ratiox
0.222
0.246
0.265
0.289
0.312
0.305
0.319
0.311
0.295
0.273
0.987
0.305
0.292
93
4.286
Enterprise value€M
5.786
5.943
5.761
5.438
5.434
5.914
6.669
6.760
7.353
6.832
7.818
4.69%
1.51%
38
11.69
LT debt€M
3.432
3.764
3.724
4.051
4.243
4.061
4.103
4.400
4.514
4.523
4.636
1.29%
4.12%
67
Revenue
€13.76M
5.11%
1.00×
Cost of revenue
€8.670M
5.02%
0.99×
Operating expenses
€3.441M
5.47%
1.03×
Goodwill & intangibles
21.63%
Spread over hurdle
30.40%