7.162
Revenue€M
8.693
8.927
9.002
9.337
9.405
9.543
9.873
9.877
9.857
10.09
7.983
1.42%
1.77%
92
27.68
Revenue growth%
2.80
4.02
4.98
2.14
0.40
0.40
0.40
0.40
0.40
0.40
9.98
0.40
0.40
17
13.98
Gross margin%
13.28
11.32
13.99
14.41
16.91
15.11
16.85
13.90
16.48
17.05
21.06
16.48
14.76
93
27.48
Operating margin%
15.43
17.23
16.38
18.36
18.40
16.55
13.81
15.80
18.04
19.35
16.35
16.55
16.89
31
17.35
Net margin%
9.95
10.01
8.87
6.98
7.52
8.82
8.76
10.59
8.17
8.81
25.32
8.81
8.82
68
33.82
P/E ratio (avg)x
29.27
27.73
27.73
27.66
26.61
25.97
23.48
24.98
27.34
27.47
30.77
25.97
27.41
80
17.69
EV/EBITx
26.89
30.60
31.66
31.33
34.32
32.27
33.91
35.64
40.98
46.34
25.63
35.64
33.09
41
19.68
FCF yield (avg)%
21.43
20.25
19.02
16.95
17.54
15.92
16.45
18.90
19.87
16.94
22.66
16.94
18.22
79
3.21
FCF margin%
28.00
25.43
24.93
26.58
28.27
28.40
31.35
29.44
27.07
28.34
6.06
28.40
28.13
41
1.027
FCF / Net incomex
1.132
1.108
1.076
1.084
1.095
1.112
1.037
1.028
1.114
1.145
1.158
1.112
1.102
73
13.38
ROIC%
23.41
20.99
23.91
21.04
19.37
19.21
20.16
20.08
22.24
21.92
17.05
20.16
21.02
92
18.35
Return on equity%
23.01
20.41
20.47
21.57
20.18
18.03
15.29
13.19
14.87
15.45
2.89
15.29
19.10
36
16.09
Return on assets%
31.77
29.03
31.38
30.74
29.91
30.92
31.63
33.70
33.79
33.60
2.36
33.60
31.50
31
0.01
EPS€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.57%)
(0.03%)
—
11.92
EPS growth%
18.46
21.08
20.60
22.56
24.73
23.65
26.19
25.06
26.90
27.36
17.80
26.19
24.19
24
0.01
Bookvalue per sh€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
—
7.05%
5.99%
—
0.01
FCF per share€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.17%
0.95%
—
0.02
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.73%
2.98%
—
8.76
Div yield (avg)%
6.45
5.98
6.61
4.21
5.33
3.58
1.19
0.61
0.40
0.40
13.46
0.61
3.89
43
13.27
Payout ratio%
15.14
14.40
13.28
15.54
16.70
17.07
17.47
15.00
14.31
12.03
5.26
15.00
15.07
42
498.8
Shares (diluted)M
435.2
447.1
474.3
475.0
456.3
463.2
430.4
457.6
478.3
433.2
501.6
(1.03%)
(1.43%)
60
11.63
Buyback yield%
2.64
4.38
3.36
5.33
3.24
6.23
6.56
8.38
8.28
6.35
25.48
6.56
5.78
27
0.780
D/E ratiox
1.120
1.085
0.976
0.913
0.918
0.847
0.870
0.923
0.998
0.905
0.502
0.905
0.920
88
7.650
Enterprise value€M
11.15
10.41
10.90
10.44
11.45
12.00
13.08
13.55
14.26
14.30
11.35
4.56%
1.91%
69
2.454
LT debt€M
8.765
7.821
8.578
8.190
9.146
10.14
10.57
10.16
10.71
10.41
8.646
2.62%
1.80%
13
Revenue
€10.09M
1.77%
1.00×
Cost of revenue
€5.419M
1.76%
1.00×
Operating expenses
€1.346M
2.04%
1.03×
Cash and investments
13.87%
Spread over hurdle
55.88%