0.372
Revenue€M
2.913
2.886
2.946
3.031
3.043
3.152
3.260
3.237
3.239
3.286
0.404
1.55%
1.13%
15
6.93
Revenue growth%
11.65
11.41
10.06
9.40
8.73
11.15
11.08
11.37
10.59
9.56
24.10
11.08
10.84
59
2.12
Gross margin%
31.79
31.22
28.42
25.87
23.26
22.63
24.32
22.43
22.75
24.54
24.98
22.75
24.43
25
2.23
Operating margin%
16.73
17.62
20.50
23.08
23.12
21.29
18.46
21.32
18.55
15.69
8.87
18.55
19.53
18
17.07
Net margin%
21.77
21.90
21.63
19.54
19.96
17.51
19.37
16.70
15.69
16.88
6.40
16.88
19.46
77
31.48
P/E ratio (avg)x
44.71
48.24
57.93
62.68
62.15
63.52
68.88
70.68
72.80
87.42
29.84
70.68
63.10
45
34.53
EV/EBITx
42.99
46.45
48.15
47.39
51.44
55.65
57.71
58.32
65.42
76.17
23.00
58.32
53.54
85
27.42
FCF yield (avg)%
8.88
8.76
10.28
7.70
10.55
8.01
7.02
5.06
3.31
4.78
22.93
5.06
7.86
65
18.76
FCF margin%
3.26
4.96
6.85
4.32
3.17
4.25
4.85
7.64
6.37
9.06
27.29
6.37
4.90
17
1.118
FCF / Net incomex
1.636
1.725
2.030
1.968
2.219
2.285
2.587
2.706
2.841
3.378
0.619
2.706
2.252
12
20.78
ROIC%
14.75
13.05
13.07
15.17
14.77
12.87
13.17
13.01
11.97
14.04
19.57
13.01
13.12
83
20.07
Return on equity%
9.94
7.72
6.93
8.70
7.24
8.51
10.36
13.07
14.99
13.72
4.86
13.07
9.32
64
19.17
Return on assets%
26.94
25.00
27.67
27.02
24.78
23.15
24.10
23.41
25.90
28.30
24.39
24.10
25.45
88
0.39
EPS€
0.22
0.23
0.26
0.26
0.27
0.29
0.33
0.32
0.31
0.35
0.42
5.70%
4.61%
—
19.53
EPS growth%
20.84
22.07
24.16
27.11
26.57
28.67
29.31
31.27
34.11
31.66
22.76
31.27
27.89
48
0.25
Bookvalue per sh€
0.40
0.38
0.35
0.37
0.40
0.36
0.36
0.38
0.34
0.34
0.08
(3.21%)
(1.39%)
—
0.24
FCF per share€
0.26
0.28
0.30
0.27
0.24
0.24
0.26
0.22
0.20
0.21
0.40
(2.24%)
(2.73%)
—
0.23
Dividend per sh€
0.41
0.43
0.44
0.49
0.52
0.59
0.63
0.58
0.62
0.68
0.45
5.59%
5.66%
—
23.64
Div yield (avg)%
5.81
3.39
5.95
5.07
7.28
4.88
6.52
5.61
6.11
7.92
10.68
6.11
5.88
70
19.27
Payout ratio%
24.37
23.01
23.48
25.75
27.85
30.82
32.35
32.89
33.53
31.74
2.33
32.35
29.33
31
3.879
Shares (diluted)M
3.605
3.384
3.226
3.663
3.730
3.605
3.439
3.908
4.299
4.023
3.876
1.52%
1.06%
87
8.77
Buyback yield%
20.89
22.03
19.82
19.43
21.90
22.22
23.84
22.91
24.56
24.37
20.22
23.84
22.12
13
1.664
D/E ratiox
1.264
1.208
1.305
1.269
1.356
1.213
1.319
1.331
1.224
1.208
1.286
1.224
1.266
64
1.655
Enterprise value€M
2.424
2.618
2.917
3.289
3.993
4.459
5.289
5.440
6.194
6.184
0.225
9.14%
9.71%
40
2.255
LT debt€M
0.728
0.695
0.752
0.761
0.704
0.779
0.848
0.935
0.933
0.896
1.174
4.92%
3.02%
16
Revenue
€3.286M
1.13%
1.00×
Cost of revenue
€2.109M
0.93%
0.98×
Operating expenses
€0.582M
1.78%
1.07×