0.779
Revenue€M
2.025
2.009
1.994
1.985
1.959
1.926
1.923
1.956
1.980
1.985
0.850
0.26%
(0.10%)
44
25.91
Revenue growth%
22.94
19.98
19.74
19.54
22.20
19.42
17.15
19.99
20.40
17.56
20.74
19.42
19.86
37
8.17
Gross margin%
31.36
28.43
26.13
29.09
31.28
32.31
32.91
34.42
36.00
34.55
8.74
34.42
31.83
28
8.40
Operating margin%
10.35
8.16
11.14
10.31
12.83
13.66
13.32
16.30
14.93
11.99
19.77
13.66
12.41
36
15.96
Net margin%
15.81
18.63
20.92
23.69
22.97
20.42
18.77
21.50
21.50
23.51
6.07
21.50
21.21
82
31.58
P/E ratio (avg)x
7.069
7.544
7.393
6.868
6.964
7.394
7.469
6.451
6.256
5.594
26.42
6.451
7.017
78
31.68
EV/EBITx
13.85
13.10
13.91
14.25
12.10
10.68
10.94
10.45
10.60
10.03
22.31
10.60
11.52
91
17.34
FCF yield (avg)%
11.04
11.27
11.24
11.88
9.64
8.44
8.07
10.77
8.72
8.20
24.58
8.44
10.20
73
19.24
FCF margin%
13.21
11.63
14.06
16.79
14.08
14.64
16.71
19.70
20.59
19.02
18.96
19.02
15.67
60
0.608
FCF / Net incomex
0.185
0.163
0.156
0.144
0.152
0.156
0.162
0.144
0.128
0.111
0.746
0.144
0.154
70
14.55
ROIC%
11.32
10.72
10.87
11.39
11.27
11.72
14.39
15.62
17.07
15.43
12.99
15.43
11.55
32
26.89
Return on equity%
9.25
8.52
11.47
12.07
11.95
9.74
10.67
10.67
12.44
10.86
21.59
10.67
10.76
6
24.62
Return on assets%
3.59
5.96
5.11
6.91
5.22
5.92
6.11
4.37
5.80
4.43
27.37
5.80
5.51
62
0.23
EPS€
0.12
0.13
0.15
0.17
0.20
0.20
0.23
0.27
0.30
0.35
0.24
11.79%
12.51%
—
14.17
EPS growth%
16.84
17.24
16.48
18.81
21.22
19.95
18.45
15.59
17.46
18.31
26.62
18.31
17.89
24
0.15
Bookvalue per sh€
0.27
0.30
0.36
0.40
0.48
0.48
0.48
0.50
0.54
0.65
0.10
6.23%
9.26%
—
0.19
FCF per share€
0.05
0.05
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.05
0.06
0.71%
(1.15%)
—
0.23
Dividend per sh€
0.22
0.22
0.24
0.26
0.28
0.31
0.35
0.34
0.37
0.38
0.06
6.27%
6.30%
—
6.40
Div yield (avg)%
23.03
23.15
23.32
22.31
22.21
24.17
23.57
20.76
20.35
22.63
11.73
22.63
22.83
64
19.85
Payout ratio%
12.34
11.90
12.58
12.78
13.97
16.26
15.67
18.06
16.69
14.97
29.88
16.26
14.47
51
6.550
Shares (diluted)M
4.809
4.677
3.963
4.169
4.120
3.750
4.019
3.484
2.981
2.546
6.484
(9.18%)
(7.40%)
50
29.89
Buyback yield%
23.88
26.15
28.93
27.83
25.25
25.76
27.14
25.15
22.32
23.24
6.55
25.15
25.50
93
1.691
D/E ratiox
2.208
2.530
2.601
3.003
3.061
2.980
3.262
3.386
3.755
3.842
1.438
3.386
3.032
45
0.479
Enterprise value€M
1.020
1.077
1.278
1.549
1.818
1.794
2.103
2.386
2.411
2.735
0.646
8.50%
11.13%
35
0.807
LT debt€M
0.674
0.696
0.770
0.773
0.870
1.002
0.985
1.087
1.125
1.073
0.773
4.29%
4.29%
34
Revenue
€1.985M
(0.10%)
1.00×
Cost of revenue
€1.390M
0.03%
1.01×
Operating expenses
€0.408M
(0.07%)
1.00×
Spread over hurdle
(2.10%)