221.9
Revenue€M
542.0
570.0
589.8
613.9
638.8
668.6
689.5
701.3
736.2
754.5
244.4
3.38%
3.82%
55
24.37
Revenue growth%
34.39
37.31
38.52
40.04
41.36
39.56
42.24
44.40
46.16
48.05
13.49
44.40
40.70
23
19.72
Gross margin%
2.74
4.07
2.87
1.38
3.17
2.72
2.40
4.22
2.71
1.94
7.69
2.71
2.73
71
8.30
Operating margin%
15.31
15.50
15.51
17.00
15.45
15.53
16.64
14.16
15.26
12.85
20.32
15.26
15.47
25
27.38
Net margin%
15.11
13.91
12.80
12.42
13.26
14.94
17.81
18.29
20.55
21.57
15.53
18.29
15.03
32
23.11
P/E ratio (avg)x
13.36
11.42
11.44
10.19
11.00
9.692
8.553
8.165
7.844
6.923
31.22
8.165
9.942
73
34.57
EV/EBITx
19.40
21.48
21.88
23.94
26.23
25.82
28.17
30.14
32.71
31.08
22.66
30.14
26.02
39
29.30
FCF yield (avg)%
10.54
8.56
9.53
10.71
8.90
11.60
13.32
12.45
11.91
10.81
24.64
11.91
10.76
61
22.48
FCF margin%
5.31
4.42
2.59
0.40
0.40
0.49
1.52
2.06
3.59
4.15
19.00
2.06
2.32
29
0.626
FCF / Net incomex
0.757
0.813
0.761
0.680
0.733
0.778
0.724
0.688
0.661
0.653
1.317
0.688
0.728
90
4.34
ROIC%
21.74
24.55
23.67
26.58
29.17
26.73
24.12
23.44
21.88
24.21
10.17
24.12
24.17
41
26.50
Return on equity%
7.37
8.67
7.00
4.39
3.04
1.71
2.67
3.77
5.48
4.19
21.06
3.77
4.29
27
24.44
Return on assets%
20.56
23.47
26.18
25.65
23.77
21.35
19.68
18.30
19.43
20.66
6.40
19.68
21.01
63
0.56
EPS€
2.24
2.38
2.35
2.38
2.34
2.60
2.34
2.18
2.25
2.45
0.58
0.97%
0.22%
—
7.65
EPS growth%
5.36
6.20
8.18
5.39
3.18
2.74
0.62
0.40
0.40
0.40
5.23
0.40
2.96
21
0.45
Bookvalue per sh€
1.52
1.41
1.29
1.40
1.31
1.40
1.52
1.67
1.76
1.64
0.67
4.46%
0.91%
—
0.42
FCF per share€
1.44
1.43
1.42
1.33
1.30
1.46
1.51
1.56
1.48
1.53
0.44
3.42%
1.87%
—
1.88
Dividend per sh€
3.30
3.62
3.95
4.40
4.51
4.29
4.66
4.54
4.50
4.25
1.51
(1.17%)
3.08%
—
10.24
Div yield (avg)%
12.00
14.68
15.13
13.80
15.00
13.91
14.88
13.95
16.84
19.31
3.99
14.88
14.78
24
27.26
Payout ratio%
18.61
21.49
18.71
16.37
14.69
15.82
16.21
17.84
15.37
14.55
24.38
15.82
16.29
70
259.4
Shares (diluted)M
410.1
471.8
539.6
558.1
627.1
628.8
699.2
652.6
606.2
612.2
256.6
(0.48%)
5.07%
81
16.79
Buyback yield%
10.64
7.92
6.65
5.35
7.21
9.47
7.90
7.67
10.67
10.57
18.42
9.47
7.91
55
0.809
D/E ratiox
1.323
1.227
1.260
1.282
1.248
1.280
1.368
1.395
1.501
1.607
1.028
1.395
1.302
46
0.658
Enterprise value€B
1.225
1.193
1.124
1.259
1.199
1.385
1.565
1.795
2.066
2.248
0.190
13.39%
6.49%
44
793.6
LT debt€M
653.8
602.5
651.8
599.7
634.3
631.9
594.1
533.6
581.4
562.0
796.0
(2.39%)
(2.40%)
86
Revenue
€754.5M
3.82%
1.00×
Cost of revenue
€485.3M
3.69%
0.99×
Operating expenses
€102.9M
4.17%
1.03×
Goodwill & intangibles
16.86%