1.274
Revenue€M
3.720
3.787
3.846
3.912
3.985
4.001
3.956
4.000
3.988
4.029
1.322
0.22%
0.79%
9
7.68
Revenue growth%
16.39
17.78
15.25
16.30
18.43
19.73
17.50
16.15
16.07
14.08
25.09
16.15
16.34
87
9.19
Gross margin%
16.71
14.20
14.86
16.14
14.21
15.87
13.00
12.73
12.08
13.05
9.82
13.00
14.20
22
25.91
Operating margin%
0.40
0.40
0.40
0.87
1.33
2.62
0.40
3.15
4.40
1.67
5.40
2.62
1.10
83
21.07
Net margin%
25.51
23.26
25.76
27.11
24.15
26.98
29.17
31.24
30.05
29.78
6.40
29.78
27.04
6
36.52
P/E ratio (avg)x
33.40
30.02
32.90
28.86
27.16
25.97
24.00
22.48
22.33
22.64
33.06
22.64
26.57
9
9.667
EV/EBITx
29.97
35.73
39.46
46.21
47.73
52.74
58.86
60.69
68.63
67.51
34.74
60.69
50.23
10
25.10
FCF yield (avg)%
3.56
2.67
0.75
1.80
0.40
0.40
0.42
1.38
3.67
3.43
20.25
1.38
1.59
81
7.53
FCF margin%
4.41
5.16
5.45
4.88
6.32
7.84
7.27
4.42
4.65
7.02
4.33
7.02
5.30
80
1.036
FCF / Net incomex
1.192
1.158
1.248
1.321
1.223
1.101
1.034
0.943
1.035
1.084
1.329
1.035
1.129
62
12.92
ROIC%
13.86
11.34
12.31
9.44
6.85
4.80
5.92
3.27
4.38
2.98
18.65
4.38
6.38
80
17.40
Return on equity%
10.67
8.17
7.40
9.92
9.42
9.94
8.87
7.96
5.75
4.45
21.97
7.96
8.52
30
24.99
Return on assets%
22.82
20.25
20.06
17.77
18.55
16.27
18.01
20.84
22.10
19.90
18.92
19.90
19.98
70
0.32
EPS€
0.57
0.63
0.76
0.83
0.95
1.05
1.11
1.30
1.36
1.47
0.33
9.27%
10.92%
—
10.55
EPS growth%
26.82
24.59
26.10
28.70
26.58
26.76
25.84
26.60
29.56
26.63
15.22
26.63
26.62
40
0.47
Bookvalue per sh€
0.37
0.40
0.40
0.40
0.35
0.39
0.34
0.36
0.33
0.34
0.23
(0.42%)
(1.07%)
—
0.10
FCF per share€
0.30
0.29
0.29
0.34
0.35
0.36
0.38
0.42
0.42
0.46
0.10
5.25%
4.50%
—
0.50
Dividend per sh€
0.11
0.10
0.10
0.10
0.09
0.10
0.10
0.10
0.10
0.10
0.36
1.23%
(0.73%)
—
17.25
Div yield (avg)%
0.46
0.40
0.40
2.71
3.50
4.15
4.13
3.61
3.24
2.67
9.37
3.61
2.98
83
28.40
Payout ratio%
5.56
6.26
7.15
4.38
6.09
4.94
7.04
7.34
6.34
5.71
7.00
6.34
6.18
16
6.039
Shares (diluted)M
9.234
9.990
11.42
12.34
14.09
14.72
14.80
14.65
14.56
17.01
6.010
3.84%
8.36%
64
7.12
Buyback yield%
30.63
33.01
33.06
33.61
32.59
34.69
35.30
34.96
35.93
36.19
24.13
35.30
34.15
75
0.438
D/E ratiox
0.329
0.309
0.305
0.332
0.303
0.314
0.285
0.254
0.267
0.270
0.514
0.270
0.304
94
2.479
Enterprise value€M
4.064
4.593
4.331
4.008
4.021
4.431
4.926
4.531
4.592
4.559
4.696
2.55%
1.35%
89
3.748
LT debt€M
3.228
3.642
4.078
4.294
4.058
4.387
5.010
5.177
5.830
5.639
2.194
6.80%
5.77%
10
Revenue
€4.029M
0.79%
1.00×
Cost of revenue
€2.361M
1.04%
1.03×
Operating expenses
€0.568M
(0.30%)
0.90×
Goodwill & intangibles
16.50%