0.035
Revenue€M
0.442
0.472
0.515
0.557
0.606
0.653
0.706
0.755
0.829
0.038
0.042
8.27%
8.21%
90
15.22
Revenue growth%
2.50
4.82
5.27
4.36
5.97
6.34
5.16
4.12
2.59
7.76
6.64
5.16
4.59
23
25.87
Gross margin%
12.39
11.45
10.32
9.61
10.73
11.72
14.61
12.20
12.91
19.38
9.78
12.20
11.96
53
15.42
Operating margin%
22.83
25.41
27.49
30.15
31.07
28.27
28.04
28.34
29.23
11.34
15.10
28.34
28.16
37
29.96
Net margin%
31.13
31.83
33.87
32.13
32.25
32.27
29.59
28.99
26.68
21.10
20.81
29.59
31.48
34
16.72
P/E ratio (avg)x
53.35
63.06
69.33
78.75
85.98
99.93
110.6
125.4
140.6
18.14
16.38
110.6
82.36
44
26.50
EV/EBITx
10.34
11.08
11.39
11.84
11.42
10.71
10.50
10.81
10.23
12.68
15.33
10.71
10.76
87
17.45
FCF yield (avg)%
32.75
33.57
32.00
30.53
30.75
28.31
27.17
24.64
26.48
8.60
24.80
27.17
30.64
47
15.80
FCF margin%
15.94
14.94
12.62
11.32
12.06
10.21
9.85
12.30
13.33
16.06
25.10
12.06
12.46
91
1.342
FCF / Net incomex
0.416
0.402
0.478
0.489
0.533
0.511
0.490
0.567
0.621
1.571
0.583
0.533
0.490
44
11.10
ROIC%
8.13
7.02
4.64
2.65
2.84
5.59
8.48
9.46
11.49
17.48
6.69
8.48
7.57
88
25.14
Return on equity%
32.35
33.30
32.26
30.15
29.51
31.82
29.03
29.34
28.61
9.40
26.84
29.34
29.95
64
22.44
Return on assets%
3.93
5.38
6.01
3.36
1.58
0.40
1.35
3.22
4.48
15.74
23.62
1.58
3.29
65
0.42
EPS€
0.25
0.22
0.23
0.24
0.26
0.24
0.25
0.24
0.24
0.45
0.45
(0.32%)
—
—
17.44
EPS growth%
1.03
0.40
0.40
0.40
0.40
1.47
2.01
2.38
1.46
7.85
16.73
1.47
1.05
20
0.44
Bookvalue per sh€
0.22
0.20
0.17
0.15
0.15
0.13
0.11
0.11
0.11
0.43
0.33
(6.64%)
(7.15%)
—
0.41
FCF per share€
0.26
0.30
0.31
0.36
0.40
0.43
0.47
0.52
0.58
0.40
0.47
9.86%
12.07%
—
0.22
Dividend per sh€
0.09
0.09
0.08
0.07
0.08
0.08
0.09
0.09
0.10
0.34
0.22
6.40%
1.09%
—
14.63
Div yield (avg)%
24.52
24.11
23.66
25.39
28.03
27.76
29.53
29.66
27.97
10.07
14.48
28.03
26.57
55
25.06
Payout ratio%
33.14
35.83
37.93
40.45
43.04
43.38
45.93
43.22
44.55
2.85
9.03
43.38
41.74
29
1.014
Shares (diluted)M
1.045
0.931
0.832
0.756
0.840
0.876
0.893
0.949
0.868
1.011
1.026
2.78%
(3.85%)
41
6.62
Buyback yield%
7.93
7.15
9.41
11.31
14.10
13.74
13.31
14.33
15.43
17.45
24.90
14.10
12.31
18
1.192
D/E ratiox
1.648
1.673
1.424
1.382
1.209
1.115
1.163
1.155
1.150
0.738
1.360
1.155
1.295
5
0.583
Enterprise value€M
0.320
0.328
0.322
0.323
0.340
0.384
0.409
0.445
0.427
0.592
0.292
5.76%
3.41%
27
0.559
LT debt€M
0.899
0.878
0.828
0.870
0.974
0.990
0.993
1.078
1.113
0.456
0.562
5.06%
2.47%
56
Revenue
€0.829M
8.21%
1.00×
Cost of revenue
€0.530M
7.73%
0.96×
Operating expenses
€0.123M
8.96%
1.07×
Spread over hurdle
(0.57%)