282.2
Revenue€M
492.7
532.8
570.2
594.8
639.3
693.7
747.2
797.6
844.0
898.4
308.4
7.04%
7.10%
35
18.41
Revenue growth%
21.01
21.19
21.97
21.82
21.30
18.82
16.15
18.03
18.40
19.09
27.50
18.40
20.05
38
23.32
Gross margin%
28.56
26.03
26.81
28.37
28.55
27.67
30.43
31.66
33.20
36.08
2.49
31.66
28.55
51
18.18
Operating margin%
12.86
13.42
10.78
10.57
9.29
10.47
11.89
13.84
16.01
16.78
13.11
13.84
12.37
8
19.76
Net margin%
5.57
6.16
3.19
4.36
6.78
9.06
6.58
5.07
6.10
6.47
19.23
6.47
6.13
10
12.02
P/E ratio (avg)x
18.87
19.09
21.82
21.29
21.92
22.32
21.71
21.62
21.48
25.15
33.55
21.71
21.67
79
12.27
EV/EBITx
41.88
47.13
46.37
51.99
60.82
60.21
63.84
68.91
77.06
79.19
25.33
68.91
60.52
11
13.28
FCF yield (avg)%
4.74
6.83
4.84
6.35
8.27
6.31
3.43
4.18
5.20
3.98
28.61
4.18
5.02
31
27.54
FCF margin%
22.97
21.93
24.83
25.14
24.40
26.39
26.60
26.02
28.93
28.21
13.07
26.60
25.58
15
1.198
FCF / Net incomex
0.343
0.375
0.387
0.373
0.344
0.349
0.362
0.359
0.394
0.429
1.033
0.362
0.368
26
18.24
ROIC%
22.06
24.89
23.13
21.53
19.25
22.12
22.21
19.29
18.10
15.19
29.40
19.29
21.80
55
18.00
Return on equity%
33.10
34.00
35.42
32.98
29.98
32.86
34.13
31.48
31.30
30.45
20.36
31.48
32.92
76
19.68
Return on assets%
17.38
20.33
19.51
18.45
20.32
23.26
24.27
22.45
25.00
22.78
2.62
23.26
21.39
93
0.37
EPS€
1.16
1.13
1.06
1.06
1.05
1.05
0.89
0.87
0.73
0.77
0.40
(6.19%)
(3.38%)
—
12.40
EPS growth%
25.03
27.00
26.09
24.45
26.89
23.99
25.40
22.42
19.61
19.78
16.37
22.42
24.74
85
1.04
Bookvalue per sh€
0.48
0.53
0.54
0.52
0.48
0.49
0.53
0.49
0.44
0.38
1.04
(4.46%)
(2.07%)
—
0.99
FCF per share€
1.44
1.50
1.41
1.46
1.58
1.48
1.63
1.56
1.64
1.49
1.57
(1.22%)
0.62%
—
0.45
Dividend per sh€
1.45
1.46
1.45
1.51
1.42
1.37
1.48
1.50
1.53
1.78
1.57
4.69%
1.41%
—
13.46
Div yield (avg)%
11.50
10.80
9.43
6.52
5.51
8.39
6.80
7.63
6.50
9.21
27.41
7.63
8.01
78
3.83
Payout ratio%
23.91
24.00
23.39
20.52
20.34
23.11
23.40
26.20
23.51
22.26
15.04
23.40
23.39
67
119.9
Shares (diluted)M
175.6
172.0
158.3
155.9
155.2
167.6
163.6
161.6
154.4
156.2
116.9
0.13%
0.11%
44
2.26
Buyback yield%
30.45
28.07
29.97
32.52
33.89
31.66
31.61
32.36
30.11
27.63
21.67
31.61
31.03
49
1.698
D/E ratiox
0.279
0.319
0.377
0.402
0.467
0.526
0.625
0.661
0.685
0.770
1.477
0.661
0.497
79
0.194
Enterprise value€B
0.736
0.773
0.762
0.794
0.811
0.819
0.918
1.003
1.029
1.000
0.240
4.27%
3.43%
59
0.308
LT debt€B
0.592
0.631
0.698
0.814
0.979
1.137
1.183
1.198
1.329
1.362
0.481
6.81%
8.71%
93
Revenue
€898.4M
7.10%
1.00×
Cost of revenue
€383.9M
7.05%
1.00×
Operating expenses
€222.5M
7.24%
1.01×
Goodwill & intangibles
18.53%
Cash and investments
17.06%