0.628
Revenue€M
1.389
1.495
1.549
1.620
1.713
1.835
1.912
2.032
2.158
2.239
0.701
5.51%
5.53%
90
27.34
Revenue growth%
8.70
11.69
11.75
12.81
11.76
14.68
13.16
11.67
11.35
8.69
25.51
11.67
11.72
16
23.60
Gross margin%
10.74
12.56
11.27
8.75
7.60
4.62
3.38
5.22
6.10
3.14
4.27
4.62
6.85
6
3.20
Operating margin%
26.09
27.66
30.61
27.72
27.78
30.28
29.11
28.46
29.17
28.77
22.86
29.11
28.61
27
2.67
Net margin%
7.59
5.29
2.38
0.92
1.78
2.70
3.22
5.09
5.65
6.34
14.12
5.09
4.16
26
28.72
P/E ratio (avg)x
46.88
48.48
47.67
46.47
46.12
50.28
56.07
58.92
57.21
65.75
31.67
57.21
49.38
91
15.19
EV/EBITx
6.803
5.861
5.196
5.068
5.251
4.638
4.706
4.684
4.449
4.773
8.666
4.684
4.921
57
15.50
FCF yield (avg)%
4.47
6.48
8.51
7.33
4.70
1.85
4.35
2.13
2.09
1.17
16.45
2.09
4.41
13
29.81
FCF margin%
21.52
23.57
25.80
26.30
26.30
27.44
28.48
27.37
24.88
25.37
9.53
27.37
26.05
31
0.638
FCF / Net incomex
0.320
0.351
0.393
0.368
0.350
0.319
0.324
0.344
0.311
0.335
1.280
0.324
0.340
5
28.87
ROIC%
15.17
15.41
17.99
18.79
19.96
17.51
18.66
21.54
19.78
20.53
24.80
19.78
18.72
52
4.76
Return on equity%
18.41
16.86
18.16
20.37
19.04
20.16
20.71
20.79
19.39
19.57
7.26
20.16
19.48
75
8.36
Return on assets%
19.57
19.80
19.02
21.36
21.03
19.31
18.92
18.00
15.48
16.04
19.39
18.00
19.17
83
0.18
EPS€
0.55
0.56
0.53
0.52
0.49
0.53
0.56
0.55
0.62
0.58
0.20
3.48%
0.66%
—
22.08
EPS growth%
31.73
29.55
28.34
28.57
27.13
29.69
29.84
27.72
30.14
30.88
2.15
29.84
29.62
90
0.26
Bookvalue per sh€
0.54
0.57
0.61
0.60
0.63
0.65
0.61
0.63
0.60
0.56
0.42
(2.44%)
1.11%
—
0.21
FCF per share€
0.57
0.60
0.56
0.57
0.64
0.60
0.61
0.69
0.68
0.63
0.54
(0.40%)
0.69%
—
0.12
Dividend per sh€
0.11
0.11
0.11
0.11
0.11
0.12
0.12
0.12
0.11
0.12
0.56
0.52%
(0.34%)
—
13.93
Div yield (avg)%
3.71
4.74
4.70
7.00
4.67
6.11
7.13
8.17
10.56
12.48
28.27
8.17
6.55
42
28.16
Payout ratio%
14.16
13.19
13.97
12.32
10.75
11.37
13.03
11.32
11.53
10.30
4.28
11.37
11.92
12
1.809
Shares (diluted)M
1.784
1.736
1.929
2.138
1.964
2.183
2.349
2.392
2.375
2.190
1.806
2.20%
0.99%
87
5.66
Buyback yield%
5.25
3.25
3.64
1.08
0.40
1.62
3.86
6.09
7.38
8.09
14.48
6.09
3.75
93
0.878
D/E ratiox
1.128
1.213
1.249
1.420
1.330
1.513
1.418
1.450
1.581
1.778
1.437
1.513
1.419
75
0.345
Enterprise value€M
2.163
2.309
2.160
2.504
2.359
2.558
2.482
2.701
3.024
3.213
1.176
6.38%
3.68%
46
1.400
LT debt€M
1.789
1.811
1.933
1.977
1.797
1.671
1.708
1.768
1.743
1.840
1.220
0.48%
0.28%
54
Revenue
€2.239M
5.53%
1.00×
Cost of revenue
€1.227M
5.21%
0.97×
Operating expenses
€0.392M
6.13%
1.06×
Cash and investments
18.22%