4.208
Revenue€M
7.596
7.998
8.374
8.512
8.932
9.204
9.386
9.585
9.964
10.08
4.665
2.45%
3.02%
90
15.35
Revenue growth%
18.70
20.49
19.46
21.86
21.82
20.04
22.23
22.56
20.67
22.15
7.71
22.15
21.25
33
2.54
Gross margin%
6.41
6.64
7.31
5.32
7.75
6.71
7.86
7.86
7.78
7.56
19.30
7.78
7.44
35
14.94
Operating margin%
5.78
7.15
6.21
8.51
10.45
11.22
11.29
14.12
11.66
9.68
3.61
11.29
10.07
8
11.80
Net margin%
18.47
17.86
18.52
17.37
16.71
17.17
17.52
19.61
16.77
14.86
6.72
17.17
17.44
50
18.26
P/E ratio (avg)x
19.07
19.82
18.77
20.68
21.71
20.04
18.72
21.02
23.52
22.92
34.14
21.02
20.36
48
16.21
EV/EBITx
6.842
7.507
6.777
6.887
6.351
5.961
6.354
6.878
6.432
6.562
16.74
6.432
6.670
17
23.20
FCF yield (avg)%
25.83
27.35
26.30
23.88
21.11
18.60
17.18
15.58
18.26
20.40
17.24
18.26
20.75
29
10.60
FCF margin%
27.94
27.52
26.65
28.39
29.72
29.57
31.78
34.43
31.69
33.15
24.33
31.78
29.64
49
0.800
FCF / Net incomex
0.909
0.912
0.923
1.050
0.958
1.009
1.118
1.269
1.301
1.400
0.723
1.269
1.029
88
8.62
ROIC%
19.05
18.36
18.36
17.90
20.21
21.06
22.78
22.16
20.83
23.13
20.14
22.16
20.52
62
16.93
Return on equity%
26.89
26.01
23.33
22.18
21.12
24.04
25.16
27.99
30.31
32.17
25.23
27.99
25.58
61
29.94
Return on assets%
15.30
12.56
13.39
14.15
12.73
11.08
12.19
11.60
10.36
12.88
19.04
11.60
12.65
93
0.30
EPS€
0.31
0.28
0.30
0.28
0.31
0.33
0.32
0.30
0.27
0.29
0.32
(1.10%)
(1.54%)
—
27.42
EPS growth%
6.08
6.24
7.79
7.96
10.21
12.09
12.17
9.58
11.81
11.65
2.15
11.81
9.89
71
0.15
Bookvalue per sh€
0.56
0.64
0.77
0.82
0.95
1.04
1.25
1.33
1.56
1.54
0.17
10.05%
11.73%
—
0.54
FCF per share€
0.54
0.54
0.54
0.54
0.56
0.57
0.59
0.61
0.69
0.72
0.41
5.14%
2.77%
—
0.43
Dividend per sh€
0.23
0.27
0.30
0.30
0.34
0.40
0.41
0.46
0.45
0.48
0.40
7.22%
7.23%
—
23.89
Div yield (avg)%
8.91
10.81
8.69
8.03
10.93
10.21
12.74
10.40
13.37
16.28
4.56
12.74
10.60
37
17.45
Payout ratio%
13.59
12.14
11.78
11.47
9.10
6.28
7.54
5.20
6.14
8.96
3.43
6.28
9.03
34
9.447
Shares (diluted)M
8.163
8.124
7.843
8.389
8.316
7.570
7.329
7.294
7.868
8.600
9.445
0.67%
0.43%
13
14.83
Buyback yield%
7.80
6.88
4.43
7.10
4.66
6.93
8.34
10.92
10.66
8.11
21.53
8.34
7.45
26
1.011
D/E ratiox
1.929
2.109
2.233
2.126
1.926
1.831
1.700
1.518
1.631
1.502
1.743
1.631
1.879
8
13.78
Enterprise value€M
8.566
9.495
10.78
11.88
13.87
15.08
16.08
18.51
18.81
21.71
11.24
9.37%
10.80%
87
3.127
LT debt€M
12.70
14.58
16.86
16.49
16.14
15.45
16.14
17.82
20.47
21.88
8.819
6.27%
5.95%
47
Revenue
€10.08M
3.02%
1.00×
Cost of revenue
€4.743M
2.92%
0.99×
Operating expenses
€2.429M
2.63%
0.96×