0.397
Revenue€M
1.404
1.497
1.572
1.648
1.747
1.882
2.019
2.116
2.259
0.443
0.428
6.52%
6.19%
25
6.52
Revenue growth%
30.31
33.20
30.25
28.74
31.20
28.86
31.27
29.65
31.49
10.20
9.70
31.20
30.28
54
16.27
Gross margin%
19.87
17.18
16.77
16.48
17.47
20.46
18.64
18.49
19.35
3.03
4.86
18.64
18.57
16
19.74
Operating margin%
8.63
11.28
10.06
9.48
7.76
5.10
4.96
3.62
0.70
4.99
11.92
4.96
7.77
35
17.68
Net margin%
15.36
14.02
16.18
16.30
14.58
13.56
13.45
14.88
14.14
19.35
29.11
14.14
14.36
84
22.43
P/E ratio (avg)x
35.67
39.69
42.15
44.48
40.48
45.73
42.12
41.24
41.89
37.67
21.96
41.89
41.56
9
28.52
EV/EBITx
17.88
19.75
20.83
19.65
19.02
21.64
21.00
21.34
20.02
30.41
30.34
21.00
19.88
12
14.31
FCF yield (avg)%
12.80
15.43
13.82
13.21
15.15
14.45
16.30
13.36
13.88
18.52
5.69
14.45
13.85
56
27.19
FCF margin%
29.37
31.48
32.28
31.89
31.69
32.77
32.16
30.25
31.63
22.83
19.22
31.69
31.66
29
0.277
FCF / Net incomex
1.848
1.915
1.871
2.161
2.296
2.437
2.681
2.824
2.910
1.087
0.652
2.681
2.229
83
12.70
ROIC%
15.50
15.48
12.76
9.76
11.51
11.00
9.35
11.98
9.52
17.73
26.18
11.00
11.74
15
18.67
Return on equity%
19.56
16.70
16.46
16.86
19.51
19.26
21.18
20.22
17.63
15.93
9.77
19.51
19.38
88
15.53
Return on assets%
6.92
9.22
10.44
9.79
10.67
10.23
8.36
6.44
5.14
18.07
9.87
8.36
8.79
35
—
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
5.01%
3.85%
—
5.12
EPS growth%
27.78
29.76
27.55
26.32
28.57
28.12
25.51
28.19
30.93
27.13
28.33
28.19
28.16
80
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
0.01
—
2.14%
3.68%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
0.01
0.01
0.06%
(4.12%)
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
2.40%
(0.23%)
—
7.26
Div yield (avg)%
24.21
25.92
25.07
23.68
24.09
26.45
27.32
25.25
22.30
19.86
2.80
25.25
24.64
87
9.49
Payout ratio%
18.44
17.87
18.38
15.92
14.37
14.21
13.27
10.38
7.95
13.24
21.96
13.27
15.14
35
135.6
Shares (diluted)M
112.6
116.2
121.5
117.2
108.6
113.3
121.0
115.9
113.9
136.5
136.6
(0.56%)
(0.21%)
48
8.51
Buyback yield%
10.33
11.07
10.38
7.98
9.15
6.79
4.57
7.55
9.51
6.31
7.09
7.55
8.57
19
1.497
D/E ratiox
0.940
0.931
0.922
1.042
1.127
1.248
1.321
1.468
1.394
0.817
1.553
1.321
1.085
51
0.362
Enterprise value€M
3.459
3.767
3.876
3.743
3.848
4.203
4.327
4.899
5.578
1.698
1.258
8.30%
6.70%
50
1.076
LT debt€M
1.002
0.929
0.828
0.757
0.701
0.647
0.624
0.683
0.645
1.667
2.260
(3.14%)
(4.56%)
42
Revenue
€2.259M
6.19%
1.00×
Cost of revenue
€1.293M
6.13%
0.99×
Operating expenses
€0.307M
6.80%
1.06×
Cash and investments
15.87%
Return on capital
117.39%
Spread over hurdle
110.18%