455.4
Revenue€M
520.9
526.0
527.9
532.0
530.3
544.7
535.6
544.2
547.7
542.2
505.4
0.44%
0.62%
5
12.27
Revenue growth%
10.44
7.62
6.10
8.62
9.50
10.15
8.18
9.33
9.95
12.86
19.71
9.95
9.41
41
29.65
Gross margin%
9.17
9.85
9.86
10.93
9.76
10.30
12.64
15.15
12.46
9.86
22.94
12.46
10.08
52
27.29
Operating margin%
20.10
20.00
20.39
22.28
23.49
24.26
27.18
28.93
26.99
27.48
17.60
27.18
23.88
8
7.55
Net margin%
6.44
8.28
9.10
11.93
14.16
16.34
17.02
19.20
17.97
20.20
24.12
17.97
15.25
54
24.81
P/E ratio (avg)x
41.04
47.79
54.94
56.62
55.20
59.31
56.13
62.64
70.33
73.68
9.392
62.64
56.37
35
30.91
EV/EBITx
16.90
17.98
19.81
21.15
20.08
19.24
20.42
22.44
22.36
22.56
21.69
22.36
20.25
91
10.08
FCF yield (avg)%
12.69
9.90
9.08
11.56
11.76
12.80
10.93
8.14
8.31
8.28
14.69
8.31
10.41
25
23.22
FCF margin%
18.00
20.19
21.82
20.52
20.82
22.32
21.36
23.45
24.43
21.47
4.60
22.32
21.41
36
0.706
FCF / Net incomex
0.402
0.346
0.294
0.313
0.317
0.290
0.261
0.228
0.213
0.211
1.045
0.228
0.292
33
25.22
ROIC%
16.76
14.18
12.68
13.32
11.79
11.84
11.25
11.92
11.58
12.67
29.59
11.84
12.30
83
19.04
Return on equity%
14.31
16.58
17.71
18.18
18.38
18.00
17.14
17.47
18.81
20.87
4.44
18.00
17.85
77
14.69
Return on assets%
18.31
16.74
15.65
14.01
13.77
12.98
15.83
13.87
10.94
9.38
17.64
12.98
13.94
39
0.08
EPS€
0.36
0.35
0.41
0.43
0.50
0.49
0.54
0.64
0.62
0.61
0.09
4.38%
5.75%
—
14.75
EPS growth%
17.42
20.27
19.85
18.39
20.49
22.09
24.21
27.14
28.01
25.63
7.03
25.63
21.29
12
0.18
Bookvalue per sh€
0.31
0.31
0.31
0.28
0.31
0.34
0.38
0.42
0.44
0.42
0.21
6.03%
3.67%
—
0.15
FCF per share€
0.19
0.20
0.21
0.22
0.23
0.22
0.20
0.19
0.21
0.20
0.22
(3.41%)
(0.05%)
—
0.22
Dividend per sh€
0.09
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.05
2.72%
0.40%
—
16.74
Div yield (avg)%
28.94
28.46
29.53
31.81
29.35
30.66
31.03
30.57
32.65
34.12
12.19
31.03
30.61
33
22.22
Payout ratio%
30.20
27.55
28.14
26.31
28.46
30.44
27.46
29.73
32.64
32.18
11.22
30.44
29.10
38
1.275
Shares (diluted)B
1.782
1.891
1.973
1.955
2.285
2.633
2.744
3.005
3.230
3.268
1.252
7.42%
6.64%
8
19.02
Buyback yield%
29.56
27.77
28.52
26.02
25.16
26.86
24.27
26.31
23.70
24.71
19.37
24.71
26.16
60
1.075
D/E ratiox
0.877
0.802
0.777
0.788
0.785
0.737
0.811
0.774
0.855
0.904
0.138
0.811
0.795
18
38.66
Enterprise value€M
328.1
329.0
364.8
434.3
512.0
551.8
641.7
644.8
708.3
728.3
142.9
7.30%
8.07%
26
304.1
LT debt€M
298.5
336.0
337.5
362.2
333.7
354.4
389.8
414.4
372.5
345.3
87.04
0.69%
0.39%
48
Revenue
€542.2M
0.62%
1.00×
Cost of revenue
€291.4M
0.37%
0.98×
Operating expenses
€135.7M
0.72%
1.01×
Property and equipment
16.74%