84.22
Revenue€M
479.3
479.1
497.1
507.3
528.0
529.6
531.1
537.6
555.3
568.6
86.11
1.49%
1.96%
76
19.96
Revenue growth%
5.77
2.92
0.40
1.87
0.40
0.40
0.40
3.28
4.23
3.15
2.56
3.15
2.40
69
17.07
Gross margin%
5.14
4.41
3.24
0.48
2.41
2.74
3.82
1.30
4.29
1.37
27.09
2.74
2.99
42
6.70
Operating margin%
11.18
12.48
9.85
7.91
6.30
4.14
2.41
3.01
1.43
0.84
18.77
2.41
5.22
79
5.14
Net margin%
7.69
8.54
8.21
8.91
9.71
10.93
10.86
12.05
11.35
10.52
18.03
10.93
10.12
87
33.80
P/E ratio (avg)x
34.67
36.41
36.24
42.03
46.42
50.97
54.41
53.64
53.39
60.75
16.44
53.64
48.70
72
28.76
EV/EBITx
34.90
38.94
40.25
38.06
41.09
43.30
41.55
44.42
46.83
50.89
29.05
44.42
41.32
69
18.38
FCF yield (avg)%
19.14
18.29
17.10
15.10
15.42
13.88
12.06
11.59
14.03
15.94
18.31
13.88
15.26
64
13.95
FCF margin%
24.36
25.89
25.70
23.55
25.68
27.52
27.74
26.01
25.12
23.34
28.31
26.01
25.69
33
0.433
FCF / Net incomex
2.045
2.203
2.166
2.275
2.638
2.594
3.024
3.294
3.540
4.044
0.385
3.294
2.616
66
19.04
ROIC%
8.58
9.26
7.69
7.15
5.84
4.62
2.42
0.85
1.38
3.90
23.13
2.42
5.23
17
25.12
Return on equity%
18.68
21.49
20.69
19.04
16.99
17.19
14.42
13.63
10.83
8.04
22.67
13.63
17.09
53
3.02
Return on assets%
3.11
0.79
1.30
1.50
2.63
3.76
1.28
0.40
1.13
0.85
11.60
1.13
1.29
76
2.95
EPS€
1.01
1.01
1.19
1.24
1.40
1.41
1.47
1.39
1.50
1.70
3.08
3.99%
5.13%
—
27.04
EPS growth%
31.42
29.88
30.11
30.62
27.89
27.08
25.03
26.84
24.54
27.30
5.25
26.84
27.60
55
1.04
Bookvalue per sh€
5.04
5.86
6.07
6.55
7.28
7.39
7.98
8.89
10.57
11.68
2.32
9.92%
10.48%
—
2.20
FCF per share€
1.54
1.60
1.58
1.65
1.64
1.76
1.98
1.97
2.30
2.46
0.88
8.45%
5.84%
—
1.09
Dividend per sh€
3.37
3.53
4.01
4.75
5.37
5.46
5.86
6.98
6.93
8.05
2.84
8.44%
10.17%
—
9.99
Div yield (avg)%
13.15
12.14
12.58
15.27
14.88
16.14
15.24
12.36
12.48
13.03
2.33
13.03
13.09
38
19.18
Payout ratio%
3.31
0.64
0.40
0.40
3.08
4.19
3.24
2.42
4.86
6.39
3.89
4.19
3.16
82
63.50
Shares (diluted)M
72.41
78.90
78.77
78.12
82.94
73.17
70.28
76.39
77.10
71.81
65.87
(2.84%)
0.43%
25
20.90
Buyback yield%
33.78
34.27
34.32
34.69
32.61
32.12
33.65
34.93
37.23
39.65
9.32
34.93
34.29
67
1.375
D/E ratiox
1.437
1.474
1.273
1.328
1.245
1.210
1.232
1.068
0.982
1.006
0.407
1.068
1.239
43
415.6
Enterprise value€M
176.2
170.8
188.5
204.4
219.3
235.5
251.3
300.4
354.1
422.2
308.6
13.99%
9.27%
22
19.04
LT debt€M
538.5
553.0
591.6
598.5
568.8
622.1
606.7
677.1
726.5
757.6
329.6
5.90%
4.24%
33
Revenue
€568.6M
1.96%
1.00×
Cost of revenue
€334.2M
2.16%
1.02×
Operating expenses
€126.4M
1.88%
0.99×
Goodwill & intangibles
17.79%
Property and equipment
17.01%