0.752
Revenue€M
1.612
1.619
1.602
1.587
1.581
1.571
1.569
1.615
1.642
1.684
0.826
1.27%
0.51%
49
23.64
Revenue growth%
15.61
16.44
18.07
20.46
18.40
16.23
16.71
16.41
18.93
19.00
13.99
16.71
17.39
63
23.69
Gross margin%
27.26
26.07
26.59
24.80
23.70
24.59
23.00
24.64
27.42
27.71
3.51
24.64
25.44
29
15.84
Operating margin%
2.16
5.16
7.11
8.81
8.39
8.66
11.44
13.52
13.63
13.78
27.30
13.52
8.74
36
16.70
Net margin%
26.45
25.86
25.58
26.91
25.94
27.84
25.48
22.61
23.45
21.56
29.03
23.45
25.72
9
11.43
P/E ratio (avg)x
11.71
11.87
11.36
10.97
12.55
13.96
16.67
18.53
21.63
22.77
33.00
18.53
13.25
94
15.22
EV/EBITx
10.16
9.161
9.335
8.745
8.044
8.437
8.481
9.365
9.855
11.02
7.162
9.365
9.248
13
12.30
FCF yield (avg)%
29.76
32.25
30.11
31.26
32.19
33.83
33.17
35.16
33.54
34.75
3.83
33.83
32.71
91
27.04
FCF margin%
23.38
23.38
25.56
26.37
27.46
29.49
32.14
30.17
29.09
26.58
13.30
29.49
27.02
13
1.124
FCF / Net incomex
0.507
0.483
0.499
0.526
0.540
0.520
0.492
0.509
0.465
0.433
1.731
0.492
0.503
86
11.69
ROIC%
1.73
0.40
0.71
0.40
2.89
5.88
7.40
9.92
10.68
10.47
18.87
9.92
4.39
45
2.71
Return on equity%
24.73
25.72
23.64
21.31
20.85
20.71
23.69
24.03
26.72
28.78
4.90
24.03
23.86
27
23.62
Return on assets%
23.90
22.02
21.48
21.56
23.57
23.64
24.92
26.03
25.95
27.53
28.33
25.95
23.77
86
0.70
EPS€
0.34
0.33
0.38
0.41
0.42
0.46
0.45
0.47
0.51
0.50
0.76
3.64%
3.37%
—
23.05
EPS growth%
21.73
22.33
19.55
20.09
23.04
23.86
25.69
28.66
31.07
30.03
19.46
28.66
23.45
89
0.28
Bookvalue per sh€
0.21
0.20
0.19
0.17
0.19
0.21
0.20
0.22
0.20
0.18
0.63
(0.44%)
(2.26%)
—
0.31
FCF per share€
0.36
0.35
0.36
0.43
0.44
0.52
0.62
0.62
0.69
0.69
0.44
9.26%
7.88%
—
0.19
Dividend per sh€
0.47
0.44
0.42
0.42
0.44
0.43
0.43
0.44
0.48
0.45
0.31
0.43%
0.72%
—
6.59
Div yield (avg)%
12.68
13.93
12.22
13.39
14.40
12.43
14.44
12.54
11.18
12.33
13.42
12.43
12.61
26
24.43
Payout ratio%
22.53
25.08
26.26
28.82
26.35
28.69
28.49
29.81
32.62
35.52
22.84
29.81
28.59
39
0.477
Shares (diluted)M
0.427
0.450
0.435
0.425
0.390
0.421
0.418
0.375
0.383
0.375
0.477
(0.80%)
(1.67%)
80
12.67
Buyback yield%
0.40
3.39
3.50
2.71
5.62
3.79
4.91
3.05
0.72
0.40
7.76
3.05
3.22
58
1.641
D/E ratiox
1.227
1.203
1.284
1.150
1.124
1.140
1.135
1.198
1.111
0.947
0.755
1.135
1.145
21
0.722
Enterprise value€M
0.311
0.276
0.301
0.303
0.285
0.260
0.252
0.273
0.237
0.237
1.121
(3.64%)
(1.74%)
9
1.078
LT debt€M
2.004
2.165
2.230
2.571
2.691
2.980
3.466
3.402
3.772
3.689
1.359
6.51%
6.22%
44
Revenue
€1.684M
0.51%
1.00×
Cost of revenue
€0.868M
0.80%
1.03×
Operating expenses
€0.252M
0.35%
0.98×
Property and equipment
17.53%
Spread over hurdle
49.35%