1.291
Revenue€M
5.176
5.405
5.576
5.708
5.848
6.157
6.483
6.754
6.921
7.135
1.366
4.06%
3.46%
39
15.11
Revenue growth%
3.02
0.51
0.40
1.34
3.55
3.26
2.79
4.74
3.09
0.65
13.21
3.09
2.91
35
13.18
Gross margin%
17.00
14.99
17.70
18.21
15.32
16.25
16.20
15.00
15.12
12.63
7.37
15.12
15.76
12
20.97
Operating margin%
14.71
14.13
12.36
15.04
14.12
14.20
15.71
16.70
15.32
14.64
26.30
15.32
14.68
22
18.87
Net margin%
25.93
28.68
31.04
29.40
32.34
33.70
30.89
30.58
27.71
26.11
7.93
30.58
29.99
81
29.59
P/E ratio (avg)x
9.568
10.35
9.720
10.39
10.29
10.48
10.51
12.03
12.72
11.99
22.49
11.99
10.43
87
34.28
EV/EBITx
35.71
38.67
38.75
37.24
36.88
36.92
38.46
40.32
42.52
41.42
18.03
40.32
38.57
21
22.34
FCF yield (avg)%
28.57
26.37
28.65
29.17
29.83
27.48
26.70
26.23
27.82
27.09
9.09
27.09
27.65
63
29.78
FCF margin%
25.63
24.82
26.02
28.39
27.46
24.74
22.34
24.51
26.99
27.13
23.23
24.74
25.83
18
0.634
FCF / Net incomex
0.254
0.285
0.291
0.289
0.327
0.316
0.337
0.352
0.324
0.323
0.180
0.324
0.320
68
2.07
ROIC%
27.04
28.39
30.94
32.81
30.26
31.58
32.31
33.90
36.80
38.89
7.09
33.90
31.95
54
13.84
Return on equity%
27.91
30.38
27.61
29.18
28.08
29.81
29.93
28.87
30.46
31.71
14.78
29.93
29.50
67
14.06
Return on assets%
1.87
3.28
0.83
0.99
0.40
0.40
0.40
0.40
0.40
1.78
9.67
0.40
0.61
40
0.25
EPS€
0.10
0.11
0.12
0.11
0.11
0.11
0.11
0.11
0.11
0.12
0.27
0.87%
0.72%
—
14.40
EPS growth%
12.73
13.53
15.93
16.46
19.39
20.87
23.82
26.62
25.25
25.96
23.84
25.25
20.13
50
0.20
Bookvalue per sh€
0.19
0.18
0.21
0.24
0.23
0.23
0.22
0.25
0.26
0.28
0.45
3.70%
3.49%
—
0.51
FCF per share€
0.14
0.16
0.19
0.22
0.23
0.27
0.26
0.26
0.31
0.35
0.21
8.74%
11.09%
—
0.08
Dividend per sh€
0.26
0.28
0.27
0.26
0.23
0.24
0.25
0.22
0.21
0.21
0.09
(1.97%)
(1.35%)
—
27.10
Div yield (avg)%
27.59
29.98
32.23
33.47
30.50
29.31
30.66
33.06
34.79
35.80
15.22
33.06
31.44
66
13.33
Payout ratio%
7.48
8.01
9.70
10.55
10.24
9.86
11.75
9.64
12.54
10.96
10.91
10.96
10.05
76
5.432
Shares (diluted)M
3.975
3.750
3.923
4.111
3.601
3.927
4.312
4.374
4.489
4.883
5.376
6.28%
1.38%
14
8.84
Buyback yield%
24.67
26.88
29.30
27.84
30.29
29.29
29.10
32.05
32.09
31.27
9.92
31.27
29.30
66
0.565
D/E ratiox
1.224
1.059
1.002
0.922
0.814
0.794
0.739
0.707
0.701
0.755
0.623
0.739
0.804
93
0.383
Enterprise value€M
0.685
0.688
0.744
0.672
0.704
0.667
0.733
0.774
0.706
0.759
0.405
1.52%
0.59%
69
4.906
LT debt€M
0.773
0.706
0.655
0.631
0.563
0.547
0.550
0.552
0.487
0.422
2.691
(5.60%)
(6.18%)
34
Revenue
€7.135M
3.46%
1.00×
Cost of revenue
€3.048M
3.15%
0.97×
Operating expenses
€1.767M
3.64%
1.02×
Goodwill & intangibles
16.97%