5.315
Revenue€M
4.861
4.959
5.218
5.526
5.689
5.879
5.964
6.175
6.361
6.643
5.477
3.15%
3.68%
16
7.53
Revenue growth%
19.10
20.73
23.41
20.76
22.30
20.49
20.20
18.69
20.33
21.40
29.85
20.33
20.61
56
20.82
Gross margin%
31.00
33.63
31.27
33.13
35.12
34.74
34.53
35.62
34.39
34.41
5.92
34.53
34.40
45
22.65
Operating margin%
19.56
20.53
23.06
23.88
23.00
21.44
21.98
21.80
24.55
24.58
17.79
21.98
22.49
51
25.84
Net margin%
31.51
34.07
32.36
30.27
27.61
30.17
30.72
30.01
31.19
28.21
12.64
30.17
30.49
90
9.661
P/E ratio (avg)x
33.09
30.69
32.36
35.68
35.73
33.09
33.70
35.40
37.30
35.41
26.86
35.40
34.55
52
30.07
EV/EBITx
29.61
31.26
29.73
31.07
30.69
33.64
39.60
42.12
41.11
46.45
18.93
41.11
32.45
57
14.07
FCF yield (avg)%
11.99
9.50
9.70
7.72
9.42
6.96
9.69
8.01
5.13
3.18
9.39
6.96
8.71
48
7.39
FCF margin%
12.16
14.99
15.24
13.40
13.17
14.61
15.62
16.53
16.62
17.76
26.28
16.53
15.11
90
0.353
FCF / Net incomex
0.244
0.262
0.258
0.313
0.332
0.404
0.478
0.545
0.541
0.640
1.032
0.541
0.368
5
11.08
ROIC%
7.95
8.76
10.76
8.94
8.92
11.07
9.81
8.30
9.88
8.05
24.50
9.81
8.93
80
2.97
Return on equity%
26.36
26.09
28.12
28.00
25.53
27.19
29.03
31.10
31.78
33.25
20.94
31.10
28.06
31
19.60
Return on assets%
19.78
20.47
18.77
18.42
19.59
21.52
21.56
23.83
22.98
21.61
29.20
21.61
21.00
92
0.13
EPS€
0.09
0.10
0.10
0.12
0.13
0.13
0.14
0.14
0.16
0.16
0.14
4.56%
5.53%
—
26.67
EPS growth%
8.88
7.08
6.49
3.67
4.19
2.68
1.69
0.40
0.97
2.37
21.42
1.69
3.17
45
0.04
Bookvalue per sh€
0.21
0.25
0.24
0.26
0.29
0.32
0.33
0.35
0.40
0.43
0.04
8.41%
7.37%
—
0.09
FCF per share€
0.14
0.13
0.14
0.15
0.17
0.19
0.19
0.19
0.19
0.18
0.08
0.98%
1.45%
—
0.05
Dividend per sh€
0.15
0.15
0.16
0.17
0.20
0.19
0.23
0.25
0.28
0.29
0.11
8.08%
7.43%
—
14.29
Div yield (avg)%
14.81
16.68
18.19
17.27
15.17
14.35
16.81
14.53
14.39
16.52
20.13
14.53
15.84
41
23.61
Payout ratio%
10.09
11.63
12.36
14.94
17.88
16.41
18.33
17.93
19.06
19.54
5.34
18.33
17.14
19
38.55
Shares (diluted)M
39.53
34.73
30.54
27.10
28.16
25.30
26.84
27.46
27.23
25.09
38.81
(2.28%)
(3.70%)
61
23.02
Buyback yield%
24.38
25.40
22.84
21.69
23.60
26.21
27.94
28.44
30.52
31.77
13.77
28.44
25.81
32
0.703
D/E ratiox
0.480
0.476
0.492
0.488
0.517
0.594
0.710
0.851
0.914
0.944
1.764
0.851
0.555
90
1.476
Enterprise value€M
2.976
2.905
3.268
3.095
3.276
3.676
4.099
4.199
4.462
4.409
6.313
6.12%
4.82%
53
6.845
LT debt€M
5.650
5.767
5.121
4.603
4.698
4.912
4.631
4.483
4.956
4.757
5.488
0.25%
(2.04%)
65
Revenue
€6.643M
3.68%
1.00×
Cost of revenue
€3.893M
3.84%
1.02×
Operating expenses
€1.173M
3.45%
0.98×
Goodwill & intangibles
14.48%