0.517
Revenue€M
1.114
1.138
1.206
1.268
1.285
1.345
1.410
1.467
1.544
1.616
0.528
4.69%
4.02%
40
14.63
Revenue growth%
2.96
0.77
0.40
0.79
1.67
2.53
2.62
5.13
7.25
8.23
10.71
5.13
2.58
54
29.77
Gross margin%
0.40
0.40
0.90
0.40
2.13
2.37
2.59
0.93
0.40
0.40
19.04
0.93
0.65
16
15.56
Operating margin%
3.16
0.40
0.40
0.95
3.86
6.18
3.35
4.17
4.41
3.53
27.46
4.17
3.44
33
23.06
Net margin%
12.42
10.17
10.77
12.45
13.34
16.20
16.48
14.25
17.23
17.73
27.23
16.48
13.79
93
8.622
P/E ratio (avg)x
11.62
11.23
13.23
14.15
14.94
15.87
17.21
18.06
19.13
18.55
34.31
18.06
15.41
50
9.375
EV/EBITx
37.52
39.42
39.88
44.73
52.45
54.16
55.12
57.33
59.87
65.12
20.82
57.33
53.31
87
5.45
FCF yield (avg)%
20.51
20.91
23.36
25.41
25.29
23.74
25.80
27.15
26.78
27.12
28.69
26.78
25.35
61
28.16
FCF margin%
27.87
30.06
30.36
33.27
31.10
33.08
31.51
33.55
31.61
32.07
9.70
32.07
31.56
87
0.787
FCF / Net incomex
2.217
2.459
2.459
2.600
2.404
2.688
2.540
2.345
2.543
2.682
1.172
2.543
2.499
23
13.92
ROIC%
16.85
19.54
21.18
18.75
20.22
18.39
20.42
19.14
17.27
14.39
26.32
18.39
18.94
8
13.95
Return on equity%
23.28
21.84
24.31
27.26
25.14
22.83
23.90
22.13
24.00
26.95
25.83
23.90
23.95
33
29.37
Return on assets%
28.23
27.05
27.29
28.34
27.42
29.37
29.08
27.90
25.46
23.71
17.65
27.90
27.66
20
0.36
EPS€
1.06
1.01
0.89
0.99
1.10
1.03
1.16
1.04
1.09
1.16
0.38
1.11%
0.98%
—
6.47
EPS growth%
23.89
22.92
20.28
18.86
18.14
19.69
18.58
19.19
18.64
20.89
24.99
19.19
19.44
8
0.96
Bookvalue per sh€
0.42
0.48
0.46
0.50
0.56
0.59
0.54
0.55
0.51
0.56
0.89
0.16%
4.09%
—
0.76
FCF per share€
0.55
0.52
0.53
0.56
0.58
0.59
0.55
0.59
0.52
0.51
0.94
(2.64%)
(1.99%)
—
0.93
Dividend per sh€
0.69
0.77
0.76
0.76
0.68
0.62
0.61
0.67
0.60
0.67
0.64
(0.26%)
0.43%
—
9.01
Div yield (avg)%
6.73
8.89
10.89
10.05
10.30
7.56
8.60
9.70
11.29
12.74
13.96
9.70
9.87
78
22.73
Payout ratio%
12.03
12.52
11.94
8.96
8.77
7.25
5.40
2.79
4.20
1.57
21.83
4.20
8.01
14
0.370
Shares (diluted)M
0.586
0.565
0.529
0.595
0.555
0.613
0.659
0.703
0.664
0.731
0.384
5.66%
3.45%
49
15.02
Buyback yield%
6.13
9.03
6.09
4.52
2.67
3.89
1.59
1.78
1.23
3.14
23.05
1.78
3.51
52
1.502
D/E ratiox
0.117
0.131
0.147
0.171
0.166
0.156
0.150
0.141
0.138
0.150
1.081
0.150
0.149
81
0.468
Enterprise value€M
0.434
0.467
0.448
0.449
0.467
0.506
0.498
0.487
0.557
0.546
0.069
3.17%
2.52%
33
0.522
LT debt€M
0.710
0.639
0.600
0.633
0.646
0.684
0.633
0.594
0.634
0.632
0.489
(0.44%)
(1.40%)
8
Revenue
€1.616M
4.02%
1.00×
Cost of revenue
€0.905M
4.48%
1.05×
Operating expenses
€0.302M
3.13%
0.92×