0.836
Revenue€M
1.532
1.568
1.566
1.564
1.548
1.583
1.628
1.654
1.699
1.738
0.926
2.35%
1.30%
19
15.43
Revenue growth%
28.41
28.94
27.24
25.41
23.86
24.65
25.09
27.94
25.32
23.57
24.96
25.09
25.36
28
3.40
Gross margin%
13.88
16.69
17.43
17.96
17.04
18.13
18.52
20.15
22.18
20.41
21.84
20.15
18.05
75
21.09
Operating margin%
18.23
17.28
17.83
18.27
20.41
21.99
19.77
16.77
14.58
16.68
29.67
16.77
18.03
88
2.13
Net margin%
11.36
10.62
12.29
11.21
11.40
13.37
14.78
17.43
15.57
14.93
3.92
14.93
12.83
84
30.53
P/E ratio (avg)x
32.79
34.66
35.03
33.13
36.15
33.99
31.73
32.40
36.96
40.30
16.91
33.99
34.33
14
22.47
EV/EBITx
39.71
40.57
43.45
49.76
51.88
54.28
57.70
56.74
64.89
77.79
35.28
57.70
53.08
59
16.82
FCF yield (avg)%
31.93
31.21
29.04
30.95
31.34
30.22
29.12
29.86
30.64
32.75
12.30
30.22
30.80
53
26.53
FCF margin%
1.20
0.40
0.40
0.40
0.40
2.50
1.24
1.06
2.60
1.53
11.87
1.53
1.13
39
1.387
FCF / Net incomex
0.959
0.934
1.086
1.157
1.229
1.167
1.265
1.290
1.205
1.138
0.299
1.205
1.162
48
18.78
ROIC%
5.80
7.33
9.05
7.62
10.08
9.62
9.37
8.30
5.68
7.04
3.89
8.30
7.96
88
21.92
Return on equity%
32.53
30.14
30.11
27.59
24.60
24.26
24.57
23.18
23.08
23.41
3.21
23.41
24.59
84
7.19
Return on assets%
13.57
15.64
18.62
19.62
21.19
19.85
21.91
19.41
19.42
20.20
2.14
19.85
19.52
42
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.58%)
(1.54%)
—
18.27
EPS growth%
19.40
20.32
20.11
21.06
22.41
25.13
23.22
20.43
17.83
17.26
5.20
20.43
20.38
77
0.02
Bookvalue per sh€
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.01
7.13%
6.70%
—
0.02
FCF per share€
0.05
0.06
0.05
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.02
7.09%
9.19%
—
0.01
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(7.22%)
(5.37%)
—
14.56
Div yield (avg)%
25.16
27.32
27.36
30.06
28.72
28.12
25.70
27.83
29.93
27.06
9.13
27.83
27.59
40
5.45
Payout ratio%
24.15
24.59
25.66
28.51
25.58
27.94
29.02
29.30
31.78
33.42
7.14
29.30
28.22
49
16.54
Shares (diluted)M
28.66
33.78
40.53
45.74
46.49
54.66
62.05
61.65
60.81
60.94
16.00
5.56%
9.46%
69
17.10
Buyback yield%
11.68
10.47
8.88
10.77
11.02
10.14
11.10
8.56
10.91
12.50
21.69
10.91
10.84
59
0.264
D/E ratiox
1.128
1.098
1.098
1.143
1.060
1.151
1.119
1.223
1.310
1.173
0.292
1.173
1.135
24
1.230
Enterprise value€M
0.236
0.224
0.226
0.244
0.258
0.278
0.310
0.318
0.372
0.383
0.313
8.27%
6.39%
15
0.978
LT debt€M
0.462
0.401
0.396
0.399
0.421
0.441
0.400
0.429
0.426
0.449
1.138
1.28%
(1.74%)
64
Revenue
€1.738M
1.30%
1.00×
Cost of revenue
€0.814M
1.49%
1.02×
Operating expenses
€0.342M
0.89%
0.96×
Goodwill & intangibles
16.43%
Spread over hurdle
24.13%