337.0
Revenue€M
306.5
335.7
359.6
382.0
406.7
432.7
465.5
502.8
546.4
573.6
370.2
7.12%
7.11%
69
13.21
Revenue growth%
20.03
22.79
24.80
27.03
25.57
24.78
27.30
24.62
25.78
25.83
7.51
25.78
25.18
66
24.34
Gross margin%
21.37
21.58
19.25
21.34
18.49
17.63
14.94
12.72
14.64
14.67
19.05
14.67
18.06
62
13.06
Operating margin%
16.30
13.72
12.60
10.95
11.66
13.52
11.40
13.27
15.27
16.42
6.96
13.52
13.40
50
5.85
Net margin%
14.29
14.88
16.02
17.04
15.28
16.66
18.67
19.10
16.90
19.28
26.16
18.67
16.78
40
26.09
P/E ratio (avg)x
43.52
44.55
52.36
56.35
62.82
63.15
67.43
66.92
80.37
84.95
34.66
67.43
62.98
88
12.75
EV/EBITx
10.18
11.31
10.81
10.55
11.22
11.86
12.19
11.58
12.13
11.67
29.33
11.86
11.44
68
29.28
FCF yield (avg)%
14.10
15.90
13.56
14.29
15.62
16.45
17.09
17.21
17.43
15.70
11.91
17.09
15.80
66
15.14
FCF margin%
3.88
5.85
6.70
9.32
10.54
12.13
12.04
9.22
6.97
5.16
13.52
9.22
8.10
74
0.306
FCF / Net incomex
2.114
2.106
2.174
2.404
2.349
2.405
2.493
2.469
2.480
2.232
1.037
2.469
2.376
26
19.81
ROIC%
5.82
6.99
9.66
8.59
6.25
5.87
8.35
5.45
8.26
9.81
12.93
8.26
7.62
74
6.34
Return on equity%
29.07
31.30
32.91
33.90
33.18
35.42
37.37
39.69
37.23
35.55
26.73
37.23
34.66
31
29.98
Return on assets%
10.19
11.11
8.91
11.40
9.53
10.49
10.03
12.51
13.05
10.17
23.96
10.49
10.34
21
0.29
EPS€
0.20
0.18
0.17
0.15
0.13
0.13
0.12
0.11
0.12
0.11
0.30
(3.06%)
(5.37%)
—
21.30
EPS growth%
19.55
20.76
21.48
23.81
25.39
27.94
26.26
27.17
24.60
24.75
4.61
26.26
24.68
24
0.37
Bookvalue per sh€
0.66
0.64
0.67
0.69
0.68
0.72
0.84
0.89
0.98
1.01
0.49
8.28%
4.60%
—
0.15
FCF per share€
0.68
0.75
0.83
0.81
0.85
0.86
0.96
0.94
0.89
0.90
0.10
1.12%
3.15%
—
0.41
Dividend per sh€
0.32
0.33
0.32
0.31
0.32
0.29
0.27
0.28
0.27
0.29
0.17
(1.94%)
(1.76%)
—
14.52
Div yield (avg)%
8.78
7.56
5.14
4.34
3.13
1.83
4.16
3.28
0.96
1.20
2.65
1.83
3.72
15
10.61
Payout ratio%
12.78
12.35
13.51
10.85
10.81
8.06
11.06
10.04
9.20
10.09
3.89
10.04
10.83
92
0.561
Shares (diluted)B
0.794
0.866
0.972
0.973
1.027
1.202
1.366
1.395
1.602
1.738
0.570
11.11%
9.00%
38
3.41
Buyback yield%
9.51
9.36
8.06
11.05
10.73
12.52
15.51
13.57
13.01
12.68
8.09
13.01
11.79
79
1.168
D/E ratiox
0.792
0.779
0.694
0.616
0.663
0.655
0.649
0.578
0.558
0.571
0.112
0.578
0.652
51
614.8
Enterprise value€M
273.4
281.5
298.5
286.5
277.3
299.0
292.7
310.6
357.6
362.1
233.2
5.48%
3.67%
67
521.3
LT debt€M
73.20
75.52
71.59
73.06
70.94
76.80
82.03
75.18
73.76
79.47
247.2
2.30%
—
54
Revenue
€573.6M
7.11%
1.00×
Cost of revenue
€324.9M
7.21%
1.01×
Operating expenses
€85.64M
7.10%
1.00×
Cash and investments
22.39%
Goodwill & intangibles
16.23%