132.1
Revenue€M
709.7
716.9
736.0
756.3
797.4
829.7
876.5
903.3
932.0
958.8
142.5
3.76%
3.59%
18
27.60
Revenue growth%
10.39
11.09
8.86
5.86
6.50
9.42
11.23
10.27
11.75
13.25
25.72
11.23
10.33
41
16.16
Gross margin%
16.76
15.67
14.55
17.43
19.67
21.92
22.14
22.89
24.93
26.42
10.49
22.89
20.80
92
13.17
Operating margin%
27.60
28.72
31.52
28.57
27.44
28.94
27.07
27.28
27.00
27.98
19.69
27.28
27.79
46
11.06
Net margin%
31.42
32.15
31.72
28.85
31.26
28.71
27.04
24.75
27.59
25.70
7.91
27.04
28.78
71
15.28
P/E ratio (avg)x
30.50
30.89
34.52
33.56
31.40
31.02
34.45
38.42
34.96
34.29
34.22
34.45
33.93
86
15.19
EV/EBITx
9.787
10.57
11.31
11.74
12.85
13.42
12.42
14.09
15.87
16.84
16.24
14.09
12.64
84
7.16
FCF yield (avg)%
7.25
7.22
6.68
6.52
5.13
7.76
10.71
11.68
10.46
9.12
20.11
10.46
7.51
77
4.08
FCF margin%
16.62
18.42
21.31
18.40
20.01
17.64
16.49
18.13
18.65
19.83
4.74
18.13
18.41
13
1.409
FCF / Net incomex
1.354
1.389
1.621
1.574
1.619
1.789
1.745
2.046
2.218
2.460
0.142
2.046
1.683
44
4.98
ROIC%
25.10
27.59
24.76
22.77
21.05
18.29
17.29
16.49
17.79
18.33
3.95
17.79
19.69
28
2.33
Return on equity%
3.35
2.24
2.28
3.33
1.00
1.22
2.35
4.26
1.36
0.40
29.66
1.36
2.26
47
25.79
Return on assets%
9.03
10.97
11.50
12.29
9.30
7.56
6.64
5.16
6.42
6.11
2.89
6.42
8.29
78
3.02
EPS€
5.35
4.88
5.32
5.99
6.46
6.76
6.20
6.43
6.04
6.53
3.19
0.22%
1.88%
—
17.66
EPS growth%
38.78
37.21
38.93
40.67
40.52
40.17
42.27
41.17
42.92
41.85
14.83
41.85
40.60
17
1.02
Bookvalue per sh€
6.88
7.85
9.00
8.60
8.51
9.69
9.77
11.00
12.57
13.53
2.36
9.71%
8.40%
—
1.61
FCF per share€
1.95
1.67
1.63
1.68
1.48
1.43
1.47
1.45
1.36
1.35
2.09
(1.89%)
(4.44%)
—
4.78
Dividend per sh€
3.19
3.33
3.53
3.24
3.41
3.61
3.59
3.49
3.66
3.55
6.00
0.79%
0.73%
—
7.21
Div yield (avg)%
25.59
25.91
28.87
29.32
30.73
33.68
31.97
33.28
34.57
34.88
17.08
33.68
31.35
66
22.40
Payout ratio%
23.35
21.65
19.46
18.67
18.64
16.85
18.53
15.59
17.62
19.63
4.50
17.62
18.66
9
105.5
Shares (diluted)M
176.4
195.1
202.2
228.0
240.5
230.9
243.0
251.0
283.5
319.8
106.8
5.86%
7.55%
68
2.25
Buyback yield%
29.32
26.72
26.04
27.84
28.41
25.79
27.18
26.41
25.96
25.11
15.26
25.96
26.56
93
0.222
D/E ratiox
0.296
0.297
0.291
0.281
0.274
0.265
0.263
0.269
0.230
0.244
0.978
0.263
0.271
17
133.4
Enterprise value€M
690.0
667.5
719.3
757.7
695.1
715.4
645.4
691.8
719.3
763.7
108.6
1.90%
0.86%
38
95.88
LT debt€M
296.2
307.8
284.2
270.0
300.1
334.2
301.6
312.4
314.7
309.5
216.5
0.62%
1.05%
78
Revenue
€958.8M
3.59%
1.00×
Cost of revenue
€629.0M
3.55%
1.00×
Operating expenses
€99.51M
4.25%
1.06×
Goodwill & intangibles
16.49%
Spread over hurdle
17.10%