343.4
Revenue€M
268.5
297.4
328.4
354.6
386.9
420.1
450.0
491.8
525.3
563.6
360.6
7.81%
8.58%
73
16.05
Revenue growth%
24.65
24.81
27.24
29.08
28.38
28.43
30.04
29.41
31.23
30.70
22.36
30.04
28.76
63
17.42
Gross margin%
17.34
14.78
12.48
11.80
12.87
14.42
16.49
17.28
15.79
13.06
13.19
15.79
14.60
16
8.63
Operating margin%
25.99
25.82
28.77
27.42
28.86
29.46
29.98
29.92
31.47
34.38
14.59
29.98
29.16
28
21.46
Net margin%
8.48
11.33
11.00
13.92
10.93
8.55
11.36
12.57
9.95
7.05
18.98
9.95
10.97
48
6.143
P/E ratio (avg)x
21.84
20.45
21.69
23.29
24.64
25.65
28.43
30.47
28.94
31.91
19.14
28.94
25.14
37
22.12
EV/EBITx
14.99
13.93
14.33
14.96
13.87
14.03
14.11
15.51
15.15
15.19
24.33
15.15
14.65
71
2.86
FCF yield (avg)%
17.78
15.87
13.66
12.86
12.22
11.14
11.49
8.51
10.23
9.75
17.40
10.23
11.86
75
20.33
FCF margin%
8.45
7.68
9.59
10.94
11.89
11.15
13.53
14.85
14.98
14.63
10.43
14.63
11.52
58
0.836
FCF / Net incomex
1.464
1.518
1.593
1.565
1.476
1.393
1.262
1.394
1.341
1.233
0.133
1.341
1.429
36
7.36
ROIC%
25.60
22.63
21.99
24.79
24.52
26.05
26.59
26.08
26.93
28.07
9.01
26.59
25.82
42
14.10
Return on equity%
26.44
28.04
27.09
28.31
25.70
27.54
25.25
26.43
26.53
24.00
27.18
26.43
26.49
40
15.38
Return on assets%
17.01
14.54
12.12
10.75
8.61
10.48
10.18
11.93
8.93
6.52
12.82
10.18
10.62
57
0.52
EPS€
0.39
0.37
0.43
0.44
0.49
0.50
0.46
0.54
0.59
0.58
0.54
3.54%
3.35%
—
3.52
EPS growth%
10.91
12.28
14.37
15.36
17.74
17.14
16.40
18.17
19.67
16.75
27.10
17.14
16.57
33
0.20
Bookvalue per sh€
0.26
0.28
0.29
0.29
0.30
0.28
0.28
0.27
0.27
0.29
0.44
(0.99%)
0.89%
—
0.58
FCF per share€
0.50
0.49
0.54
0.48
0.49
0.47
0.50
0.53
0.50
0.46
0.59
(1.40%)
(0.51%)
—
0.33
Dividend per sh€
0.16
0.15
0.16
0.15
0.15
0.17
0.16
0.16
0.15
0.15
0.33
0.05%
0.72%
—
20.16
Div yield (avg)%
19.32
20.84
22.20
21.06
23.71
23.05
22.47
25.08
25.52
28.26
28.71
25.08
22.76
59
25.92
Payout ratio%
20.27
19.43
20.81
18.59
20.62
22.66
20.41
22.27
24.89
26.39
4.90
22.66
20.72
74
239.4
Shares (diluted)M
253.3
254.8
257.2
254.1
246.9
285.0
277.8
290.4
305.5
289.2
238.4
3.21%
0.75%
36
18.32
Buyback yield%
26.47
24.23
23.79
23.47
22.66
19.88
17.54
15.59
13.30
14.51
4.95
15.59
21.27
37
0.967
D/E ratiox
0.822
0.722
0.751
0.746
0.745
0.731
0.698
0.679
0.581
0.499
1.090
0.679
0.726
78
313.2
Enterprise value€M
257.4
265.0
270.6
302.8
314.1
323.1
321.9
354.3
335.5
354.5
73.97
2.45%
4.37%
86
349.4
LT debt€M
271.0
242.1
210.7
189.0
202.9
207.3
208.7
205.0
190.3
190.4
96.39
(1.27%)
(4.77%)
82
Revenue
€563.6M
8.58%
1.00×
Cost of revenue
€361.4M
8.89%
1.03×
Operating expenses
€137.6M
8.52%
0.99×
Property and equipment
17.02%
Goodwill & intangibles
15.01%