0.106
Revenue€M
0.634
0.657
0.689
0.696
0.726
0.735
0.777
0.822
0.832
0.856
0.117
3.35%
3.28%
83
16.44
Revenue growth%
6.98
8.60
10.62
10.16
10.36
11.28
13.57
14.62
13.74
10.95
9.20
13.57
10.78
41
9.42
Gross margin%
25.16
22.47
23.82
23.95
25.24
27.08
25.39
27.72
28.58
30.76
17.46
27.72
25.31
20
8.89
Operating margin%
13.94
15.41
15.95
16.25
17.28
15.18
17.47
19.96
21.67
22.12
12.96
19.96
16.76
58
25.14
Net margin%
0.40
2.82
3.89
4.57
7.21
9.11
7.31
4.56
3.23
1.77
16.05
4.56
4.22
52
22.12
P/E ratio (avg)x
21.44
22.77
23.01
24.66
23.32
25.61
25.84
26.73
27.52
26.16
23.29
26.16
25.14
11
16.32
EV/EBITx
7.873
7.930
8.135
7.718
7.538
7.971
8.165
7.758
7.681
8.257
35.31
7.971
7.901
58
25.64
FCF yield (avg)%
10.72
9.08
6.63
6.61
5.09
7.29
5.11
4.84
4.04
5.14
6.32
5.11
5.87
8
29.47
FCF margin%
20.82
23.59
23.82
26.58
26.15
23.92
22.30
21.67
22.35
24.62
18.31
22.35
23.70
45
0.339
FCF / Net incomex
0.876
0.801
0.776
0.745
0.787
0.697
0.615
0.551
0.596
0.512
0.785
0.596
0.721
20
18.99
ROIC%
21.35
23.70
26.59
23.84
23.12
24.85
25.01
23.65
23.03
21.75
12.13
23.65
23.68
5
18.29
Return on equity%
3.01
0.82
0.40
0.40
0.40
0.40
0.82
2.54
0.76
0.40
23.12
0.76
0.58
88
12.88
Return on assets%
27.24
28.39
27.98
28.86
30.74
28.67
26.72
28.25
27.45
28.69
15.19
28.25
28.32
11
0.06
EPS€
0.42
0.45
0.43
0.47
0.47
0.50
0.53
0.54
0.56
0.58
0.06
4.20%
4.00%
—
6.32
EPS growth%
23.38
24.52
21.72
22.06
23.02
21.97
24.61
25.18
27.84
30.75
18.93
25.18
23.95
40
0.23
Bookvalue per sh€
0.20
0.18
0.19
0.17
0.15
0.15
0.14
0.12
0.13
0.13
0.35
(2.38%)
(3.69%)
—
0.14
FCF per share€
0.35
0.39
0.39
0.38
0.35
0.36
0.33
0.31
0.29
0.28
0.32
(4.02%)
(2.11%)
—
0.12
Dividend per sh€
0.08
0.08
0.07
0.06
0.07
0.06
0.06
0.06
0.05
0.05
0.25
(6.47%)
(6.45%)
—
4.92
Div yield (avg)%
18.28
17.71
15.75
18.43
19.54
19.02
19.75
22.72
22.69
21.22
15.30
21.22
19.28
94
4.56
Payout ratio%
16.72
19.25
19.05
20.01
17.55
19.61
18.97
17.40
19.70
18.46
8.15
18.97
19.01
12
1.434
Shares (diluted)M
1.765
1.773
1.709
1.731
1.956
1.931
1.972
2.164
2.330
2.546
1.432
5.42%
4.12%
86
18.73
Buyback yield%
17.16
16.97
17.90
17.48
19.21
19.03
21.49
18.75
21.45
18.68
15.37
19.03
18.71
94
0.759
D/E ratiox
1.239
1.205
1.362
1.381
1.437
1.388
1.504
1.607
1.733
1.722
1.688
1.607
1.412
54
0.689
Enterprise value€M
0.426
0.452
0.514
0.546
0.518
0.542
0.594
0.626
0.592
0.679
0.712
5.57%
5.37%
50
0.262
LT debt€M
0.269
0.265
0.309
0.291
0.324
0.358
0.376
0.365
0.409
0.393
0.416
3.93%
3.65%
70
Revenue
€0.856M
3.28%
1.00×
Cost of revenue
€0.575M
3.21%
0.99×
Operating expenses
€0.167M
3.43%
1.01×
Goodwill & intangibles
16.68%
Spread over hurdle
(2.31%)