0.572
Revenue€M
0.321
0.335
0.356
0.372
0.384
0.410
0.437
0.456
0.486
0.524
0.629
6.42%
5.37%
64
25.97
Revenue growth%
11.44
12.32
10.93
9.18
11.59
10.68
9.65
10.97
11.78
11.96
29.39
10.97
11.20
44
22.23
Gross margin%
3.35
0.46
0.40
0.40
0.61
1.22
1.71
1.79
0.40
0.40
16.37
1.22
0.53
59
4.18
Operating margin%
28.63
25.94
27.12
24.52
22.28
20.64
19.43
22.22
23.93
21.98
17.37
21.98
23.10
16
13.26
Net margin%
18.01
15.66
16.31
16.47
18.39
16.48
18.94
20.59
20.68
21.62
22.27
20.59
18.20
58
22.99
P/E ratio (avg)x
23.59
23.84
23.76
25.49
24.65
23.59
24.71
28.55
30.98
32.97
31.98
28.55
24.68
69
27.95
EV/EBITx
26.46
25.69
25.76
25.36
26.47
29.30
30.60
27.11
29.17
26.53
21.26
29.17
26.50
37
8.22
FCF yield (avg)%
11.29
13.65
13.97
12.91
13.70
12.32
13.83
11.16
10.62
9.22
15.87
11.16
12.61
65
23.22
FCF margin%
9.15
7.72
9.45
8.59
9.85
9.82
12.35
15.16
14.25
12.08
7.23
12.35
9.83
19
0.658
FCF / Net incomex
0.982
0.929
0.955
1.043
1.027
0.948
1.036
1.003
0.952
0.883
1.768
0.952
0.968
30
18.46
ROIC%
19.42
18.42
21.37
23.09
23.47
25.56
25.54
26.51
23.65
25.42
26.26
25.54
23.56
82
8.00
Return on equity%
18.29
20.43
19.11
19.64
19.19
17.97
16.45
14.58
16.68
17.60
26.35
16.68
18.13
31
20.66
Return on assets%
26.02
28.57
28.92
26.85
29.31
28.96
30.55
29.02
30.98
28.45
15.05
29.02
28.94
56
0.48
EPS€
0.28
0.29
0.25
0.24
0.21
0.20
0.22
0.19
0.21
0.21
0.53
(0.51%)
(3.91%)
—
24.47
EPS growth%
7.68
5.15
2.44
3.40
5.67
8.08
8.48
7.25
7.65
5.01
14.01
7.65
6.46
34
0.46
Bookvalue per sh€
0.34
0.37
0.34
0.33
0.38
0.41
0.40
0.45
0.49
0.57
0.25
8.00%
6.71%
—
0.43
FCF per share€
0.20
0.24
0.28
0.33
0.37
0.44
0.49
0.54
0.61
0.68
0.36
12.63%
14.19%
—
0.46
Dividend per sh€
0.31
0.31
0.27
0.24
0.23
0.23
0.22
0.22
0.24
0.24
0.09
0.93%
(2.77%)
—
10.64
Div yield (avg)%
22.53
23.64
25.06
23.66
22.72
22.64
25.34
24.88
24.22
25.09
27.24
24.88
23.94
63
24.44
Payout ratio%
4.82
4.24
6.23
4.88
2.67
4.80
5.72
8.09
7.86
10.54
9.56
7.86
5.30
71
0.401
Shares (diluted)M
0.484
0.543
0.634
0.635
0.639
0.623
0.737
0.727
0.821
0.910
0.392
7.32%
6.28%
85
5.22
Buyback yield%
9.82
10.76
10.35
9.41
10.61
9.54
8.84
8.84
7.71
5.11
2.04
8.84
9.48
85
0.105
D/E ratiox
0.961
0.990
0.874
0.916
0.814
0.768
0.669
0.674
0.710
0.675
1.639
0.675
0.791
42
0.613
Enterprise value€M
0.242
0.271
0.300
0.335
0.387
0.419
0.457
0.455
0.514
0.485
0.623
4.61%
8.32%
67
0.057
LT debt€M
0.793
0.934
1.131
1.369
1.500
1.626
1.768
1.874
2.162
2.152
0.100
7.49%
10.46%
86
Revenue
€0.524M
5.37%
1.00×
Cost of revenue
€0.362M
5.32%
1.00×
Operating expenses
€0.060M
4.76%
0.94×
Spread over hurdle
28.15%