0.626
Revenue€M
0.604
0.609
0.630
0.645
0.657
0.677
0.697
0.704
0.711
0.719
0.676
1.82%
1.90%
91
23.24
Revenue growth%
2.85
1.49
2.98
2.96
1.48
0.40
2.40
1.14
2.24
0.40
28.70
1.14
1.87
72
9.70
Gross margin%
10.53
9.17
9.20
11.43
8.53
8.64
11.63
12.64
14.50
15.46
16.00
12.64
10.98
21
19.70
Operating margin%
17.12
17.86
15.83
14.02
12.23
14.83
12.61
9.87
11.57
13.27
19.74
12.61
13.65
19
23.89
Net margin%
22.18
19.82
17.95
17.95
16.00
16.25
18.41
17.32
14.92
17.62
17.65
17.32
17.78
94
17.35
P/E ratio (avg)x
15.82
17.10
16.33
17.18
16.77
17.50
17.54
18.32
18.04
16.71
26.04
17.54
17.14
16
18.16
EV/EBITx
7.482
7.338
7.126
8.230
7.957
8.000
8.822
9.129
10.46
10.68
18.56
9.129
8.115
67
7.92
FCF yield (avg)%
16.52
18.39
20.79
22.56
21.81
22.83
25.75
23.24
23.52
25.26
24.65
23.52
22.70
53
6.17
FCF margin%
14.70
16.63
18.95
19.75
21.94
22.87
20.65
22.48
25.22
24.16
10.37
22.87
21.29
14
0.113
FCF / Net incomex
0.190
0.198
0.221
0.212
0.234
0.278
0.266
0.292
0.279
0.271
1.547
0.278
0.250
43
15.34
ROIC%
12.39
14.89
14.00
15.42
17.60
14.95
13.18
10.59
8.45
9.21
28.29
10.59
13.59
23
16.83
Return on equity%
28.51
26.28
26.13
28.98
30.16
27.83
25.90
28.72
30.24
30.65
15.18
28.72
28.62
7
15.57
Return on assets%
27.68
29.32
26.68
25.91
27.74
27.15
25.50
25.68
27.97
28.14
2.24
27.15
27.42
7
0.06
EPS€
0.14
0.15
0.15
0.14
0.12
0.11
0.11
0.12
0.11
0.12
0.07
(0.86%)
(1.42%)
—
2.22
EPS growth%
16.90
16.61
14.11
16.63
15.42
17.48
18.07
15.98
17.34
18.05
6.78
17.48
16.77
72
0.20
Bookvalue per sh€
0.12
0.14
0.16
0.18
0.19
0.23
0.27
0.28
0.31
0.30
0.18
9.52%
10.64%
—
0.15
FCF per share€
0.32
0.37
0.42
0.45
0.48
0.48
0.51
0.57
0.67
0.66
0.06
6.73%
7.42%
—
0.26
Dividend per sh€
0.41
0.48
0.58
0.58
0.59
0.70
0.70
0.81
0.80
0.91
0.12
9.21%
10.16%
—
9.54
Div yield (avg)%
4.68
4.24
6.55
4.42
7.27
4.87
2.27
4.90
6.77
5.37
28.03
4.90
4.89
73
2.41
Payout ratio%
13.05
14.45
13.88
14.96
13.25
12.32
10.64
8.64
5.65
8.57
29.50
8.64
12.68
65
3.134
Shares (diluted)M
3.784
3.914
4.308
4.014
4.191
4.749
4.492
4.558
4.248
4.042
3.248
(0.72%)
1.13%
74
8.71
Buyback yield%
20.10
21.06
22.63
20.09
20.68
19.49
22.45
21.99
22.61
19.80
8.29
21.99
20.87
23
1.683
D/E ratiox
1.270
1.262
1.347
1.521
1.814
1.901
1.884
2.164
2.545
2.762
0.336
2.164
1.849
29
0.087
Enterprise value€M
0.956
0.955
1.034
1.093
1.105
1.196
1.149
1.036
0.945
0.964
0.690
(2.69%)
1.26%
61
0.174
LT debt€M
0.673
0.660
0.711
0.716
0.820
0.924
0.943
1.053
1.175
1.158
0.434
7.13%
4.87%
65
Revenue
€0.719M
1.90%
1.00×
Cost of revenue
€0.330M
1.91%
1.00×
Operating expenses
€0.158M
1.69%
0.98×
Goodwill & intangibles
15.86%