207.5
Revenue€M
246.2
254.7
257.9
259.5
263.5
272.2
271.5
278.4
279.2
277.2
226.3
1.02%
1.40%
37
15.29
Revenue growth%
4.70
6.94
8.52
9.45
9.39
10.76
8.02
7.26
6.20
8.58
23.80
8.02
8.27
85
14.46
Gross margin%
16.54
13.84
12.00
12.67
11.52
10.52
10.28
9.61
11.66
8.95
29.24
10.28
11.59
65
4.10
Operating margin%
21.37
22.15
20.59
21.90
24.01
24.40
21.53
19.16
17.01
15.43
12.87
19.16
21.45
42
29.32
Net margin%
10.29
10.21
10.88
12.61
11.14
10.61
13.44
15.94
15.48
15.84
15.64
15.48
11.88
16
20.79
P/E ratio (avg)x
23.51
22.39
23.81
28.10
29.29
29.81
30.21
32.98
33.05
31.32
25.16
31.32
29.55
80
13.51
EV/EBITx
19.52
21.88
23.36
22.17
23.90
26.58
27.37
24.84
25.91
29.39
26.50
26.58
24.37
73
21.35
FCF yield (avg)%
11.23
9.26
11.71
11.44
14.15
14.36
14.21
11.88
11.19
10.76
29.49
11.88
11.57
72
7.15
FCF margin%
14.01
15.35
15.66
15.14
16.29
16.01
17.75
18.20
15.24
15.01
17.11
16.01
15.50
9
1.633
FCF / Net incomex
1.092
1.080
1.188
1.277
1.236
1.394
1.562
1.747
1.604
1.662
1.072
1.604
1.336
19
27.56
ROIC%
14.71
14.68
15.72
16.83
19.47
22.38
23.78
25.34
25.33
27.48
13.86
25.33
20.93
42
23.40
Return on equity%
12.21
11.11
8.23
7.02
4.47
3.38
0.42
2.49
0.62
0.40
15.97
0.62
3.92
52
13.99
Return on assets%
26.56
25.06
24.83
24.51
24.18
22.21
19.93
18.81
21.39
22.48
3.69
21.39
23.33
16
0.78
EPS€
2.09
2.13
2.14
2.27
2.11
2.24
2.38
2.42
2.57
2.93
0.87
6.78%
4.47%
—
26.05
EPS growth%
21.27
22.66
23.76
22.52
24.17
25.70
26.22
24.32
23.72
21.08
7.61
24.32
23.74
23
0.90
Bookvalue per sh€
3.49
3.61
4.24
4.34
4.47
4.58
4.65
4.53
5.39
5.83
1.40
5.43%
7.10%
—
0.47
FCF per share€
0.88
0.96
1.06
1.05
1.07
1.16
1.08
1.05
1.04
0.98
1.70
(1.72%)
(0.14%)
—
2.22
Dividend per sh€
2.66
2.49
2.48
2.52
2.27
2.09
1.96
1.93
1.78
1.99
2.16
(2.55%)
(2.84%)
—
29.05
Div yield (avg)%
13.86
13.93
11.90
11.24
12.24
14.04
11.38
8.43
11.27
12.91
26.21
11.38
12.07
25
6.55
Payout ratio%
23.80
22.65
23.05
23.43
21.57
22.91
24.01
25.65
26.77
29.03
14.17
25.65
23.61
15
81.84
Shares (diluted)M
95.59
103.1
114.9
131.3
138.5
135.3
152.1
166.6
181.4
194.1
82.14
6.98%
7.75%
12
4.66
Buyback yield%
30.92
33.30
30.61
28.77
30.33
30.43
31.37
29.73
30.29
32.59
7.53
30.43
30.52
70
1.739
D/E ratiox
1.660
1.754
1.633
1.510
1.365
1.220
1.102
0.996
1.104
1.140
1.487
1.104
1.292
48
236.9
Enterprise value€M
223.8
218.6
238.1
261.2
301.7
314.4
300.7
322.5
340.8
337.9
296.5
2.29%
4.28%
40
131.8
LT debt€M
278.4
278.8
314.6
344.4
389.1
377.8
375.5
433.4
452.2
431.7
147.4
2.10%
4.59%
79
Revenue
€277.2M
1.40%
1.00×
Cost of revenue
€194.0M
1.40%
1.00×
Operating expenses
€55.78M
1.27%
0.99×
Property and equipment
17.33%
Goodwill & intangibles
17.23%
Spread over hurdle
(6.62%)