1.257
Revenue€M
7.195
7.315
7.533
7.612
7.977
8.184
8.322
8.462
8.657
8.743
1.385
1.85%
2.08%
7
12.89
Revenue growth%
27.63
27.20
24.34
25.08
23.48
23.56
24.44
24.03
23.78
21.86
22.60
23.78
24.19
43
11.39
Gross margin%
27.66
24.66
26.44
23.66
25.36
26.05
24.65
25.61
25.88
24.14
7.91
25.61
25.48
94
29.73
Operating margin%
26.87
28.46
25.85
24.66
22.46
23.05
25.17
27.34
26.41
28.11
2.60
26.41
26.13
68
19.37
Net margin%
10.63
12.36
11.19
10.56
12.94
15.32
14.25
16.96
17.00
17.07
28.81
16.96
13.60
8
27.29
P/E ratio (avg)x
25.67
25.53
25.51
23.99
26.27
27.26
27.43
27.00
24.70
27.73
21.31
27.26
25.97
15
17.14
EV/EBITx
13.97
15.44
15.70
16.58
15.78
17.07
16.52
18.93
20.42
19.92
34.50
18.93
16.55
83
2.75
FCF yield (avg)%
7.42
8.73
10.86
7.94
8.46
8.18
9.79
9.49
8.14
9.53
4.63
9.49
8.59
5
15.85
FCF margin%
19.66
22.45
24.82
23.10
20.13
21.67
19.40
18.64
17.53
19.56
20.79
19.40
19.89
61
0.186
FCF / Net incomex
0.826
0.906
0.891
0.810
0.837
0.743
0.799
0.816
0.757
0.803
0.717
0.799
0.813
41
15.61
ROIC%
2.63
1.00
2.02
2.78
1.39
0.40
0.40
3.35
0.72
1.75
18.27
0.72
1.57
37
17.94
Return on equity%
1.56
0.43
0.40
0.81
0.40
2.82
3.07
4.89
4.72
6.82
5.76
4.72
2.19
58
7.26
Return on assets%
32.80
32.36
29.52
28.05
26.05
23.61
21.10
19.82
17.74
19.82
13.31
19.82
24.83
89
0.17
EPS€
0.40
0.38
0.34
0.34
0.31
0.29
0.28
0.26
0.25
0.26
0.19
(3.77%)
(4.38%)
—
3.51
EPS growth%
11.59
9.62
10.85
9.35
8.86
6.09
5.24
4.68
2.71
3.77
5.53
4.68
7.47
61
0.20
Bookvalue per sh€
0.29
0.34
0.33
0.33
0.38
0.44
0.43
0.49
0.52
0.56
0.34
8.03%
6.93%
—
0.13
FCF per share€
0.08
0.09
0.09
0.10
0.11
0.12
0.13
0.16
0.16
0.17
0.12
8.92%
8.26%
—
0.38
Dividend per sh€
0.24
0.20
0.21
0.23
0.21
0.19
0.20
0.18
0.19
0.17
0.29
(3.93%)
(2.83%)
—
2.12
Div yield (avg)%
19.52
16.75
19.31
19.39
21.30
22.84
23.84
23.55
21.41
23.86
18.62
23.55
21.36
91
28.25
Payout ratio%
16.13
13.20
11.47
13.56
12.24
11.83
10.72
13.48
14.44
16.38
5.80
13.48
13.34
60
6.324
Shares (diluted)M
12.83
14.74
16.91
20.36
23.67
25.92
30.31
34.51
37.01
36.56
6.594
9.08%
12.71%
42
2.54
Buyback yield%
12.21
14.51
12.30
9.74
7.84
10.29
8.03
5.33
5.28
6.03
28.13
6.03
8.88
44
0.341
D/E ratiox
1.112
1.198
1.150
1.154
1.192
1.199
1.204
1.089
1.071
1.062
0.346
1.089
1.152
28
3.218
Enterprise value€M
5.120
4.972
5.571
5.017
4.915
4.645
5.217
5.785
5.416
5.343
1.933
1.69%
1.47%
77
3.404
LT debt€M
9.367
9.083
9.279
10.52
12.13
12.68
12.83
14.47
15.97
17.90
6.513
8.10%
6.46%
79
Revenue
€8.743M
2.08%
1.00×
Cost of revenue
€5.291M
1.78%
0.97×
Operating expenses
€1.395M
2.51%
1.04×