422.9
Revenue€M
903.3
925.0
938.0
935.5
946.9
954.5
952.1
955.9
963.7
961.8
444.0
0.31%
0.61%
8
14.67
Revenue growth%
29.28
27.20
26.95
27.67
25.84
24.77
27.49
27.76
27.82
29.30
4.60
27.76
27.58
63
13.58
Gross margin%
2.54
0.99
3.07
4.98
6.59
4.25
6.21
6.40
5.74
3.38
25.05
5.74
4.62
10
16.94
Operating margin%
29.75
29.65
28.77
27.15
30.05
29.89
27.77
28.52
30.25
31.47
22.71
29.89
29.70
44
14.35
Net margin%
3.67
0.94
1.92
3.48
6.30
5.72
7.49
8.80
10.26
8.45
28.53
8.45
6.01
61
20.31
P/E ratio (avg)x
19.15
19.32
20.97
21.76
21.43
23.86
23.62
22.22
22.92
24.88
15.40
23.62
21.99
63
29.56
EV/EBITx
7.469
7.846
7.045
7.837
7.469
7.839
8.819
8.966
9.323
9.534
11.87
8.966
7.843
39
27.41
FCF yield (avg)%
21.46
22.18
20.28
22.99
21.17
18.45
15.58
17.36
17.74
20.36
11.10
17.74
20.32
47
2.93
FCF margin%
19.41
21.09
19.72
22.23
22.78
23.68
22.86
25.75
24.32
21.59
29.10
23.68
22.50
17
0.306
FCF / Net incomex
1.802
1.569
1.456
1.336
1.354
1.276
1.296
1.220
1.282
1.220
0.448
1.276
1.316
37
9.32
ROIC%
1.38
3.38
2.74
5.24
6.22
5.21
6.80
8.84
11.11
8.74
23.16
8.74
5.73
57
6.64
Return on equity%
8.58
8.29
5.77
7.81
10.42
12.37
11.43
10.84
11.92
10.20
7.94
11.43
10.31
50
6.96
Return on assets%
26.10
24.72
21.79
21.93
22.87
25.68
27.39
25.12
24.22
23.86
27.35
25.12
24.47
30
4.34
EPS€
1.69
1.58
1.56
1.55
1.61
1.84
1.92
1.83
1.74
1.97
4.67
4.12%
3.05%
—
24.11
EPS growth%
8.26
9.71
7.91
9.45
9.56
8.00
7.25
7.57
6.53
8.71
6.60
7.57
8.13
54
5.29
Bookvalue per sh€
7.70
8.37
7.43
7.10
7.25
7.53
7.75
6.92
7.44
6.77
1.52
(1.37%)
(1.38%)
—
5.50
FCF per share€
5.77
5.95
6.29
6.85
7.15
7.74
6.70
6.79
7.39
7.65
5.48
1.37%
3.41%
—
0.97
Dividend per sh€
4.59
5.37
5.39
6.28
7.06
7.14
8.38
9.58
10.23
11.53
4.34
10.32%
10.16%
—
5.12
Div yield (avg)%
24.26
22.63
20.69
18.59
20.40
21.32
24.24
22.37
23.60
25.63
10.63
23.60
22.50
48
17.84
Payout ratio%
6.81
6.47
9.27
11.58
13.43
11.55
14.40
12.01
12.13
13.30
8.27
12.13
11.79
27
73.71
Shares (diluted)M
77.80
84.49
86.20
84.25
87.45
81.73
88.95
99.29
113.1
104.7
73.80
3.67%
3.67%
68
22.78
Buyback yield%
4.38
6.59
8.70
7.24
9.63
9.52
9.77
11.70
12.88
15.34
15.99
11.70
9.57
29
1.436
D/E ratiox
1.375
1.331
1.356
1.585
1.732
1.923
1.962
1.986
2.105
2.262
1.065
1.986
1.827
91
793.6
Enterprise value€M
453.7
429.3
441.9
415.2
448.8
467.3
471.4
454.5
444.9
483.2
92.58
1.49%
1.45%
66
350.4
LT debt€M
139.6
155.5
160.1
170.0
179.2
168.7
177.6
182.4
200.3
203.8
795.3
2.61%
3.96%
88
Revenue
€961.8M
0.61%
1.00×
Cost of revenue
€645.5M
0.67%
1.01×
Operating expenses
€127.8M
0.68%
1.01×
Cash and investments
18.41%
Goodwill & intangibles
17.00%
Return on capital
112.39%
Spread over hurdle
104.91%