0.575
Revenue€M
0.417
0.434
0.449
0.467
0.491
0.521
0.560
0.580
0.612
0.599
0.623
5.53%
5.04%
84
5.91
Revenue growth%
1.19
0.40
2.52
3.15
5.72
6.14
4.74
2.21
0.40
28.87
27.70
4.74
2.37
40
7.68
Gross margin%
23.32
25.57
26.83
26.88
24.50
24.51
24.44
25.51
26.21
3.59
4.97
24.51
25.54
81
15.25
Operating margin%
5.40
4.16
6.73
7.36
5.24
2.83
3.21
5.18
6.45
7.42
6.78
5.18
5.21
36
13.35
Net margin%
33.84
36.13
36.10
35.71
36.05
36.39
35.50
35.64
36.75
3.70
7.83
36.05
35.88
12
30.14
P/E ratio (avg)x
52.61
51.43
55.11
56.14
53.63
52.65
56.24
64.59
61.70
14.35
18.03
56.24
54.37
27
31.70
EV/EBITx
27.78
26.92
26.07
26.80
29.32
34.38
38.88
44.92
45.01
21.27
28.98
38.88
28.69
94
14.34
FCF yield (avg)%
13.28
15.60
17.07
15.75
16.73
17.44
19.15
21.35
19.90
12.75
4.67
19.15
16.90
89
20.98
FCF margin%
14.22
15.68
13.18
15.79
18.51
19.03
20.31
19.51
18.13
29.64
7.48
19.03
16.96
8
0.877
FCF / Net incomex
0.207
0.212
0.230
0.227
0.226
0.231
0.244
0.234
0.211
1.528
1.731
0.231
0.226
87
3.08
ROIC%
11.72
13.55
14.66
15.63
13.90
15.63
18.16
18.87
16.63
27.94
22.00
16.63
15.15
13
28.26
Return on equity%
24.09
24.57
27.20
30.13
32.23
31.54
32.74
30.62
29.66
20.10
16.21
31.54
29.89
54
18.44
Return on assets%
10.52
8.32
6.23
3.25
1.77
0.40
1.39
0.40
0.40
6.44
24.42
0.40
2.51
75
0.05
EPS€
0.11
0.11
0.13
0.14
0.13
0.13
0.13
0.14
0.14
0.05
0.06
—
1.18%
—
24.76
EPS growth%
13.62
14.17
13.33
12.28
12.13
13.97
12.63
9.86
8.24
10.23
28.67
12.13
12.98
34
0.23
Bookvalue per sh€
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.08
0.22
1.80%
0.82%
—
0.22
FCF per share€
0.20
0.20
0.18
0.20
0.20
0.18
0.18
0.19
0.18
0.06
0.14
(1.42%)
(0.30%)
—
0.18
Dividend per sh€
0.22
0.21
0.24
0.23
0.24
0.28
0.27
0.31
0.34
0.23
0.09
8.27%
7.22%
—
19.27
Div yield (avg)%
6.31
6.69
8.32
10.14
12.31
9.96
8.13
9.29
7.07
5.38
14.60
9.29
8.22
9
9.00
Payout ratio%
26.48
24.56
26.33
25.44
23.27
22.78
22.54
20.72
22.98
14.36
28.89
22.78
23.91
33
2.107
Shares (diluted)M
1.865
2.042
1.943
1.918
2.166
2.337
2.119
2.283
2.299
2.101
2.070
3.69%
0.76%
57
26.14
Buyback yield%
14.75
14.78
17.08
19.75
20.50
20.38
19.53
16.96
16.31
20.05
12.07
19.53
17.02
37
0.250
D/E ratiox
1.216
1.275
1.395
1.364
1.226
1.213
1.298
1.412
1.378
0.628
0.714
1.298
1.286
35
0.234
Enterprise value€M
0.683
0.730
0.859
0.998
1.099
1.094
1.316
1.388
1.577
0.408
0.550
9.59%
11.45%
85
0.569
LT debt€M
0.476
0.456
0.539
0.570
0.615
0.732
0.851
0.854
0.927
0.683
0.230
10.21%
7.17%
75
Revenue
€0.612M
5.04%
1.00×
Cost of revenue
€0.357M
5.11%
1.01×
Operating expenses
€0.101M
4.82%
0.98×
Goodwill & intangibles
16.33%
Spread over hurdle
16.25%