0.875
Revenue€M
2.128
2.145
2.173
2.198
2.231
2.278
2.293
2.340
2.331
2.357
0.945
1.10%
1.00%
61
29.18
Revenue growth%
9.38
11.23
8.58
5.97
5.96
7.66
7.18
7.48
9.66
7.12
2.58
7.48
7.57
24
3.72
Gross margin%
24.96
25.74
25.89
28.51
29.28
27.84
27.21
28.08
29.92
30.27
10.28
28.08
27.96
91
23.01
Operating margin%
9.27
7.49
5.98
6.75
9.23
6.74
3.97
4.32
2.79
5.25
12.72
4.32
6.36
12
24.63
Net margin%
11.22
9.78
12.68
12.64
13.93
14.69
12.60
12.11
14.29
15.64
12.60
14.29
12.66
16
27.22
P/E ratio (avg)x
22.63
23.77
22.05
21.61
19.97
21.14
20.77
22.23
21.49
21.69
24.92
21.49
21.65
75
28.65
EV/EBITx
11.99
10.96
9.892
10.82
11.10
11.62
11.53
11.57
10.55
9.832
22.03
11.53
11.03
78
19.84
FCF yield (avg)%
5.83
8.33
8.69
9.17
10.22
7.69
6.13
6.17
5.65
3.63
20.21
6.13
6.93
54
8.37
FCF margin%
23.51
21.73
23.60
26.40
24.38
26.41
23.86
26.40
27.67
29.08
29.65
26.41
25.39
61
0.851
FCF / Net incomex
0.344
0.306
0.299
0.292
0.297
0.273
0.298
0.284
0.252
0.257
1.199
0.273
0.294
48
5.94
ROIC%
10.86
8.05
9.97
11.77
11.33
8.45
5.55
6.72
3.92
3.26
13.75
5.55
8.25
15
25.33
Return on equity%
25.61
24.10
26.24
25.41
25.95
23.04
24.45
23.89
23.00
23.23
7.19
23.23
24.28
62
8.10
Return on assets%
27.42
29.54
31.75
31.31
31.10
30.68
32.94
33.75
34.27
33.47
29.99
33.47
31.53
15
0.05
EPS€
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.05
(0.06%)
(1.22%)
—
13.73
EPS growth%
21.13
22.42
24.92
25.09
24.97
27.93
27.18
28.37
25.98
28.21
25.62
27.93
25.54
77
0.10
Bookvalue per sh€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.08
1.22%
1.90%
—
0.06
FCF per share€
0.12
0.13
0.15
0.16
0.19
0.22
0.24
0.27
0.32
0.37
0.10
14.59%
12.83%
—
0.11
Dividend per sh€
0.11
0.13
0.13
0.13
0.14
0.14
0.16
0.16
0.16
0.16
0.10
3.37%
5.28%
—
19.53
Div yield (avg)%
16.13
14.36
15.39
17.83
19.53
21.98
21.85
24.03
24.48
24.90
28.16
24.03
20.69
20
5.12
Payout ratio%
23.08
26.05
24.55
26.06
25.17
23.25
21.01
21.59
21.86
20.02
14.29
21.59
23.16
31
17.71
Shares (diluted)M
23.41
23.24
20.46
18.84
19.32
19.04
19.43
19.72
18.58
19.22
17.35
(0.10%)
(1.63%)
27
4.16
Buyback yield%
5.40
4.30
5.56
2.69
5.65
5.74
6.08
8.10
5.23
4.18
29.41
5.74
5.48
68
0.872
D/E ratiox
0.249
0.294
0.340
0.396
0.430
0.503
0.581
0.646
0.659
0.789
1.202
0.646
0.466
9
2.805
Enterprise value€M
2.233
2.281
2.289
2.673
3.013
3.563
3.626
3.850
3.969
3.844
1.993
4.99%
6.99%
61
0.409
LT debt€M
2.613
2.730
2.904
2.751
2.693
2.915
2.916
3.186
3.335
3.555
3.086
5.71%
4.20%
34
Revenue
€2.357M
1.00%
1.00×
Cost of revenue
€1.351M
1.03%
1.00×
Operating expenses
€0.221M
(0.03%)
0.90×
Goodwill & intangibles
15.11%