0.287
Revenue€M
1.372
1.380
1.393
1.400
1.462
1.521
1.532
1.590
1.634
1.661
0.321
2.59%
2.37%
91
9.70
Revenue growth%
19.71
17.71
17.70
16.11
14.01
16.23
15.01
17.15
14.92
17.79
25.22
16.23
16.69
58
11.76
Gross margin%
15.64
15.76
13.95
13.65
14.34
13.65
14.07
14.68
11.82
12.68
22.22
13.65
14.01
42
12.95
Operating margin%
18.27
21.11
18.46
16.25
14.94
12.71
10.45
8.64
8.99
9.03
22.65
9.03
13.83
67
12.36
Net margin%
18.03
16.01
17.04
18.08
15.85
14.94
17.35
17.21
19.82
17.73
20.79
17.35
17.28
82
32.99
P/E ratio (avg)x
57.51
56.11
65.36
73.66
74.25
73.84
89.40
106.1
122.8
125.3
36.61
106.1
74.04
76
11.63
EV/EBITx
9.975
9.360
8.445
8.277
7.148
6.437
6.254
5.876
5.751
6.146
35.65
6.146
6.793
12
7.52
FCF yield (avg)%
4.27
4.05
6.54
9.44
10.68
12.84
10.24
9.52
8.88
8.97
12.20
9.52
9.20
43
22.42
FCF margin%
20.10
22.37
22.30
20.13
21.42
21.39
18.67
16.43
13.61
16.54
13.03
16.54
20.12
46
0.359
FCF / Net incomex
0.956
0.998
0.932
0.877
0.848
0.819
0.766
0.693
0.694
0.699
1.289
0.699
0.834
94
26.64
ROIC%
27.76
27.92
25.27
26.92
24.17
25.78
27.02
27.00
26.07
28.11
2.14
27.00
26.96
9
18.47
Return on equity%
18.80
19.97
17.27
17.84
15.11
16.36
15.83
15.13
13.15
14.88
10.92
15.13
16.10
21
7.46
Return on assets%
12.54
10.60
11.01
13.27
10.50
7.90
5.50
3.10
5.85
2.89
29.88
5.50
9.20
38
0.13
EPS€
0.06
0.07
0.08
0.09
0.10
0.12
0.12
0.12
0.12
0.12
0.14
2.53%
6.11%
—
17.67
EPS growth%
7.90
10.52
11.78
12.61
15.56
16.93
15.17
18.08
20.07
17.91
15.41
17.91
15.36
89
0.20
Bookvalue per sh€
0.29
0.27
0.29
0.29
0.32
0.33
0.31
0.33
0.29
0.31
0.07
(0.10%)
0.13%
—
0.13
FCF per share€
0.14
0.13
0.13
0.15
0.14
0.15
0.16
0.18
0.20
0.22
0.17
9.12%
5.87%
—
0.07
Dividend per sh€
0.16
0.16
0.15
0.14
0.12
0.12
0.10
0.10
0.11
0.12
0.07
(0.19%)
(2.70%)
—
9.54
Div yield (avg)%
6.72
7.01
4.85
4.95
4.20
4.65
4.21
3.60
2.72
2.63
18.18
3.60
4.43
25
11.18
Payout ratio%
23.82
22.64
20.28
17.97
16.31
16.24
16.65
19.47
19.80
20.68
21.08
19.47
19.63
16
2.939
Shares (diluted)M
3.958
4.657
5.146
5.034
4.877
4.985
5.699
6.351
7.586
7.480
2.866
8.93%
7.16%
64
10.75
Buyback yield%
28.98
27.93
27.90
25.19
24.96
22.19
24.89
27.11
27.06
26.76
27.49
26.76
26.91
19
0.745
D/E ratiox
0.912
1.005
1.120
1.065
1.102
1.179
1.157
1.296
1.282
1.229
0.586
1.229
1.138
62
1.447
Enterprise value€M
0.739
0.772
0.759
0.835
0.902
0.996
0.917
1.041
1.143
1.136
0.495
4.72%
5.41%
88
0.280
LT debt€M
0.584
0.604
0.601
0.543
0.523
0.526
0.489
0.510
0.562
0.591
0.578
2.51%
(0.72%)
11
Revenue
€1.661M
2.37%
1.00×
Cost of revenue
€0.772M
3.03%
1.07×
Operating expenses
€0.344M
1.57%
0.92×