0.336
Revenue€M
8.187
8.054
8.132
8.128
8.329
8.238
8.200
8.133
8.369
8.276
0.343
(0.13%)
0.39%
10
12.33
Revenue growth%
25.43
22.96
21.81
20.29
17.66
15.78
14.51
15.19
13.64
11.98
21.55
14.51
16.72
44
19.45
Gross margin%
22.03
21.64
23.16
20.73
23.28
22.68
22.99
24.59
22.86
23.77
13.65
22.99
22.92
87
10.95
Operating margin%
26.58
24.55
25.89
27.57
24.64
22.18
20.15
19.09
19.62
19.35
24.99
19.62
23.37
30
24.06
Net margin%
10.15
9.94
11.65
8.86
11.35
10.57
11.37
14.30
12.76
12.15
23.91
12.15
11.36
71
15.82
P/E ratio (avg)x
11.11
10.63
11.73
12.46
14.24
16.15
18.40
18.85
17.33
19.07
14.09
18.40
15.20
24
12.02
EV/EBITx
55.39
65.19
65.97
72.14
77.68
91.55
89.04
90.91
108.2
117.0
22.98
91.55
83.36
23
22.03
FCF yield (avg)%
12.09
11.05
9.22
12.06
10.55
12.28
10.29
10.68
9.62
12.16
17.61
10.68
10.86
30
9.02
FCF margin%
28.09
30.68
28.88
31.88
34.71
33.74
32.69
33.81
32.34
32.85
29.09
32.85
32.52
74
1.386
FCF / Net incomex
0.948
1.124
1.217
1.267
1.477
1.540
1.820
2.037
2.416
2.338
0.894
2.037
1.509
44
20.02
ROIC%
28.34
26.67
25.63
23.21
21.55
18.93
16.44
14.48
15.03
15.33
25.86
15.33
20.24
34
11.70
Return on equity%
11.79
12.67
10.09
11.35
8.85
11.28
13.97
12.60
12.73
15.28
14.02
12.73
12.19
10
7.01
Return on assets%
27.87
25.01
26.99
24.11
25.84
28.01
25.67
23.08
25.22
23.93
4.18
25.22
25.45
51
0.05
EPS€
0.21
0.20
0.19
0.19
0.21
0.19
0.22
0.22
0.20
0.18
0.05
(2.55%)
(0.31%)
—
18.76
EPS growth%
14.42
12.17
12.86
12.98
14.02
11.46
12.84
10.23
12.87
11.65
8.40
11.65
12.85
76
0.15
Bookvalue per sh€
0.23
0.22
0.20
0.20
0.17
0.15
0.13
0.12
0.11
0.11
0.23
(7.43%)
(6.18%)
—
0.04
FCF per share€
0.45
0.49
0.52
0.61
0.72
0.87
0.99
1.02
1.04
1.23
0.15
11.33%
11.93%
—
0.07
Dividend per sh€
0.22
0.24
0.29
0.28
0.30
0.31
0.31
0.36
0.38
0.35
0.11
3.54%
6.62%
—
26.90
Div yield (avg)%
18.00
18.46
20.89
19.80
18.53
16.28
18.71
16.75
18.77
20.58
18.32
18.71
18.62
43
2.43
Payout ratio%
24.04
22.99
23.05
21.07
18.10
17.29
19.40
22.40
19.49
17.76
24.70
19.40
20.28
8
18.60
Shares (diluted)M
22.40
25.57
27.92
30.29
30.22
34.47
35.94
40.02
37.54
41.60
19.02
6.60%
6.30%
86
15.07
Buyback yield%
2.32
0.80
0.90
1.14
2.40
4.09
4.41
4.01
5.96
4.79
23.59
4.41
3.20
54
1.444
D/E ratiox
0.476
0.450
0.508
0.521
0.585
0.586
0.604
0.577
0.580
0.542
0.771
0.580
0.560
45
2.284
Enterprise value€M
3.427
3.885
3.840
4.091
3.865
3.681
3.833
3.724
3.623
4.106
5.249
1.22%
1.76%
46
3.473
LT debt€M
7.431
7.461
7.897
7.650
8.415
10.02
10.41
11.41
11.13
12.36
7.839
8.00%
6.01%
64
Revenue
€8.276M
0.39%
1.00×
Cost of revenue
€4.763M
0.71%
1.03×
Operating expenses
€1.578M
0.31%
0.99×