86.65
Revenue€M
382.2
406.0
427.4
433.7
441.0
459.1
474.9
482.4
495.8
521.7
94.86
3.42%
3.65%
47
13.59
Revenue growth%
34.11
32.71
34.98
35.71
36.21
34.00
34.03
35.26
34.17
32.97
14.93
34.03
34.14
23
23.35
Gross margin%
7.08
4.79
7.16
8.45
11.11
8.94
8.15
9.23
8.00
10.67
14.64
8.94
8.30
73
15.32
Operating margin%
6.56
4.44
2.80
5.26
7.35
5.75
8.30
6.56
8.64
10.93
25.78
8.30
6.56
13
24.35
Net margin%
20.06
18.70
17.09
17.67
15.92
15.94
16.26
17.84
16.25
15.21
28.32
16.25
16.67
74
24.20
P/E ratio (avg)x
24.59
28.01
25.70
27.47
26.07
27.84
30.98
34.59
34.14
38.95
32.99
34.14
27.93
60
17.66
EV/EBITx
15.60
14.87
15.35
14.64
15.21
16.86
15.95
16.68
16.09
17.96
30.42
16.68
15.77
92
16.71
FCF yield (avg)%
13.04
15.52
14.00
16.14
14.47
16.84
14.44
16.91
19.48
19.92
26.62
16.91
15.83
6
20.51
FCF margin%
18.96
21.31
20.15
18.17
17.61
16.48
14.28
16.36
15.84
15.71
13.85
15.84
17.04
18
0.319
FCF / Net incomex
0.984
0.963
1.039
1.110
1.105
1.124
1.157
1.064
1.044
1.076
1.156
1.076
1.070
88
8.80
ROIC%
30.06
31.94
30.94
33.42
30.43
31.43
33.88
33.14
30.27
27.54
11.61
31.43
31.18
93
12.81
Return on equity%
18.79
16.54
16.27
19.24
19.57
17.08
19.22
20.81
19.83
20.01
25.68
19.83
19.23
71
11.63
Return on assets%
13.29
10.52
9.20
10.61
8.12
9.83
11.43
9.19
10.98
8.36
9.84
9.83
10.18
73
1.24
EPS€
4.04
4.56
4.28
4.50
5.07
4.88
4.78
5.54
5.16
5.26
1.27
0.76%
3.88%
—
23.18
EPS growth%
25.53
27.23
29.68
28.67
27.18
24.57
24.68
22.63
22.25
22.87
24.33
22.87
25.10
42
1.74
Bookvalue per sh€
3.77
3.69
3.76
4.29
4.57
4.99
5.40
6.18
7.08
7.58
3.68
10.67%
7.54%
—
1.96
FCF per share€
4.73
4.06
3.93
4.06
3.46
3.14
2.71
2.52
2.22
2.39
1.58
(7.16%)
(6.14%)
—
3.79
Dividend per sh€
1.29
1.21
1.10
1.02
1.04
0.92
0.97
0.98
0.98
1.01
3.55
(0.73%)
(2.88%)
—
20.21
Div yield (avg)%
18.37
21.00
21.38
19.70
16.76
17.93
17.52
19.53
17.00
15.48
25.82
17.52
18.15
35
11.01
Payout ratio%
17.82
17.26
20.14
22.61
20.90
22.83
23.04
23.84
23.93
23.18
12.76
23.18
22.72
91
60.43
Shares (diluted)M
85.25
83.85
81.22
90.35
98.18
97.09
108.5
109.3
130.2
136.3
60.67
6.78%
5.58%
91
6.92
Buyback yield%
8.12
10.73
9.19
7.31
7.98
6.99
8.62
10.58
8.30
9.82
15.34
8.62
8.46
37
0.540
D/E ratiox
1.586
1.479
1.448
1.266
1.244
1.317
1.405
1.481
1.606
1.397
0.166
1.405
1.427
51
173.2
Enterprise value€M
394.4
461.1
457.9
494.3
538.6
612.5
600.3
574.8
612.8
608.8
355.1
2.48%
5.80%
79
410.6
LT debt€M
22.39
20.18
20.91
20.93
22.64
20.65
18.56
19.76
22.16
20.49
347.9
(1.98%)
(0.71%)
62
Revenue
€521.7M
3.65%
1.00×
Cost of revenue
€354.4M
3.57%
0.99×
Operating expenses
€119.3M
3.75%
1.01×