2.457
Revenue€M
2.263
2.283
2.289
2.326
2.298
2.273
2.351
2.351
2.389
2.454
2.702
1.32%
0.97%
65
10.82
Revenue growth%
25.04
27.45
28.25
28.43
30.23
27.49
28.09
30.58
30.13
29.08
25.97
29.08
28.34
17
3.40
Gross margin%
23.56
20.57
18.48
16.37
17.38
17.71
18.94
17.04
16.11
15.66
12.65
17.04
17.54
78
14.50
Operating margin%
3.45
3.11
1.90
3.38
5.30
4.08
6.59
8.42
8.38
8.65
4.18
8.38
4.69
45
6.84
Net margin%
26.30
26.95
25.77
24.59
25.88
25.75
28.21
26.42
25.83
28.61
26.24
26.42
26.09
73
29.74
P/E ratio (avg)x
40.99
46.99
55.01
60.81
63.07
67.45
68.69
82.73
97.23
98.60
21.56
82.73
65.26
53
27.16
EV/EBITx
34.26
35.48
40.06
41.55
42.20
45.53
46.88
47.17
52.41
53.76
33.34
47.17
43.86
47
18.00
FCF yield (avg)%
16.94
14.21
14.98
16.98
18.45
21.04
21.45
21.06
23.02
23.53
25.35
21.45
19.75
23
24.61
FCF margin%
10.38
8.41
7.84
7.38
8.69
7.40
5.13
6.52
4.10
3.15
2.99
5.13
7.39
80
0.334
FCF / Net incomex
2.070
2.219
2.533
2.377
2.678
2.862
2.978
3.219
3.035
2.828
0.692
2.978
2.753
10
6.38
ROIC%
19.77
18.98
18.38
18.81
19.03
16.34
13.36
10.42
12.20
14.93
28.93
13.36
17.36
60
20.74
Return on equity%
15.05
12.34
13.04
15.31
14.11
11.14
12.40
11.21
8.46
8.47
2.15
11.14
12.37
93
22.41
Return on assets%
1.95
3.42
5.34
3.38
1.93
4.29
6.19
5.85
6.71
8.13
15.16
6.19
4.82
67
0.58
EPS€
0.69
0.67
0.68
0.64
0.66
0.62
0.61
0.59
0.52
0.45
0.60
(7.55%)
(4.43%)
—
24.67
EPS growth%
19.14
20.99
19.86
17.34
15.67
16.16
18.95
16.34
15.62
17.01
8.82
16.34
17.17
60
0.52
Bookvalue per sh€
0.84
0.96
1.02
0.98
1.11
1.11
1.11
1.20
1.19
1.43
0.35
5.19%
6.69%
—
0.30
FCF per share€
0.56
0.57
0.62
0.63
0.73
0.76
0.75
0.90
1.05
1.06
0.31
7.64%
8.63%
—
0.65
Dividend per sh€
0.41
0.41
0.44
0.45
0.43
0.49
0.55
0.63
0.60
0.62
0.32
7.49%
4.96%
—
19.52
Div yield (avg)%
14.02
13.32
13.69
12.28
12.47
12.51
10.98
12.80
10.40
12.44
18.86
12.44
12.49
91
11.15
Payout ratio%
9.43
7.15
5.23
7.47
6.84
8.98
10.84
11.56
8.76
5.96
24.19
8.98
8.12
40
1.585
Shares (diluted)M
1.658
1.805
1.663
1.744
1.973
1.926
1.861
2.055
2.338
2.445
1.571
4.38%
3.64%
71
10.92
Buyback yield%
30.63
31.86
29.64
30.85
29.95
29.88
28.22
29.20
28.25
30.58
16.82
29.20
29.91
50
0.376
D/E ratiox
1.608
1.683
1.864
2.012
1.968
2.021
2.291
2.519
2.911
3.024
1.681
2.519
2.016
84
2.845
Enterprise value€M
0.281
0.243
0.267
0.236
0.223
0.238
0.251
0.225
0.233
0.212
1.826
(1.03%)
(3.00%)
77
2.856
LT debt€M
3.441
3.527
3.759
3.606
4.132
4.623
5.259
6.095
6.056
6.096
2.408
8.09%
7.29%
27
Revenue
€2.454M
0.97%
1.00×
Cost of revenue
€1.682M
1.03%
1.01×
Operating expenses
€0.284M
0.43%
0.95×