0.801
Revenue€M
0.898
0.957
1.015
1.080
1.170
1.261
1.339
1.450
1.567
1.651
0.842
7.12%
6.94%
71
16.25
Revenue growth%
28.08
27.28
27.77
30.72
28.98
26.39
27.73
28.20
28.46
28.11
13.06
28.11
28.09
29
25.18
Gross margin%
20.26
17.76
16.67
17.18
16.09
14.48
14.76
13.33
11.99
10.08
14.39
13.33
15.42
55
28.76
Operating margin%
32.50
33.50
30.64
30.09
32.54
30.88
31.16
30.02
29.28
27.12
20.04
30.02
30.76
5
22.47
Net margin%
5.05
3.99
1.87
0.60
1.64
0.40
1.29
3.49
4.16
6.43
24.93
3.49
2.68
10
9.909
P/E ratio (avg)x
11.15
12.56
13.70
12.24
12.74
14.18
15.11
14.97
13.92
13.75
31.33
14.18
13.73
88
15.44
EV/EBITx
39.08
40.35
41.14
48.30
49.64
56.78
62.45
72.30
72.32
70.38
6.377
70.38
53.21
30
16.03
FCF yield (avg)%
27.98
26.09
27.08
24.88
27.52
27.75
29.08
27.46
26.80
26.01
4.26
27.46
27.27
37
13.06
FCF margin%
22.80
23.86
21.13
18.53
18.41
15.82
13.42
13.59
13.91
13.45
21.10
13.59
17.11
48
0.450
FCF / Net incomex
1.861
1.867
1.934
2.115
2.275
2.303
2.436
2.532
2.778
2.722
0.466
2.532
2.289
19
11.22
ROIC%
23.87
24.06
22.14
20.09
20.10
18.12
20.24
18.15
17.75
16.61
18.56
18.12
20.09
59
9.82
Return on equity%
7.51
6.51
6.46
8.68
8.80
8.72
6.49
7.62
5.62
7.21
14.14
7.21
7.36
52
2.41
Return on assets%
19.58
18.31
15.91
17.82
19.28
17.70
16.96
15.57
14.09
16.07
20.08
16.07
17.33
88
0.22
EPS€
0.25
0.28
0.25
0.24
0.26
0.29
0.29
0.26
0.27
0.27
0.23
0.79%
1.32%
—
24.92
EPS growth%
8.23
9.59
7.19
4.99
6.85
4.78
1.85
0.40
0.40
3.18
11.46
1.85
4.89
66
0.08
Bookvalue per sh€
0.30
0.33
0.32
0.31
0.30
0.31
0.33
0.34
0.38
0.37
0.21
4.46%
1.56%
—
0.25
FCF per share€
0.09
0.08
0.09
0.08
0.08
0.09
0.08
0.09
0.08
0.09
0.10
1.34%
(0.06%)
—
0.08
Dividend per sh€
0.17
0.16
0.17
0.16
0.16
0.15
0.16
0.15
0.15
0.16
0.22
0.51%
(0.41%)
—
20.81
Div yield (avg)%
9.33
11.18
11.34
11.48
12.71
9.74
8.29
5.80
5.45
4.45
22.11
5.80
9.54
14
28.76
Payout ratio%
10.50
11.48
11.18
11.59
9.65
12.36
15.11
17.53
19.39
16.66
10.28
16.66
11.98
24
5.387
Shares (diluted)M
6.171
6.279
6.402
5.734
5.716
5.245
5.635
5.544
5.571
6.006
5.454
0.99%
0.79%
40
26.72
Buyback yield%
16.95
16.29
14.99
13.92
16.27
19.05
17.16
17.82
17.75
16.03
10.75
17.75
16.62
69
0.796
D/E ratiox
0.397
0.366
0.353
0.369
0.346
0.319
0.297
0.293
0.301
0.315
1.396
0.301
0.332
71
1.288
Enterprise value€M
1.838
1.872
1.666
1.802
1.821
1.917
1.716
1.489
1.614
1.690
0.606
(1.48%)
(0.93%)
71
1.720
LT debt€M
2.341
2.390
2.235
2.128
2.105
2.240
2.298
2.625
2.970
2.839
0.725
6.17%
2.42%
75
Revenue
€1.651M
6.94%
1.00×
Cost of revenue
€1.146M
6.85%
0.99×
Operating expenses
€0.176M
7.05%
1.01×
Goodwill & intangibles
19.44%