531.3
Revenue€M
424.6
457.0
479.1
501.7
542.6
576.6
615.7
644.0
690.7
744.8
565.4
6.54%
6.33%
6
27.48
Revenue growth%
7.25
6.10
3.55
4.11
1.52
2.50
3.19
2.29
3.37
2.19
11.50
2.50
3.28
75
27.05
Gross margin%
14.62
14.65
14.55
12.42
11.47
8.56
10.72
10.10
11.96
11.56
23.77
10.72
11.76
31
27.94
Operating margin%
24.09
25.61
24.66
26.19
26.02
24.85
26.54
26.60
24.16
21.88
14.81
24.85
25.23
33
16.82
Net margin%
25.09
23.79
23.52
26.45
24.32
23.76
23.34
25.56
25.18
27.74
10.93
25.18
24.70
88
16.79
P/E ratio (avg)x
48.08
45.13
50.11
51.98
48.30
50.08
50.94
55.41
56.22
51.34
10.21
51.34
50.53
44
21.40
EV/EBITx
20.43
18.25
19.58
19.55
18.62
17.57
17.07
15.62
13.89
13.51
13.51
15.62
17.91
93
24.09
FCF yield (avg)%
6.75
6.04
6.66
9.47
10.26
7.80
8.83
6.88
4.33
6.59
20.87
6.88
6.82
18
25.34
FCF margin%
21.37
19.10
20.18
20.59
23.41
21.50
21.18
21.26
24.08
24.89
17.40
21.50
21.31
11
0.583
FCF / Net incomex
1.301
1.261
1.219
1.147
1.225
1.157
1.121
1.283
1.431
1.490
0.222
1.283
1.243
7
22.31
ROIC%
24.77
25.67
27.46
24.73
26.83
24.92
22.10
20.55
20.44
22.04
26.09
22.04
24.75
60
2.54
Return on equity%
10.47
7.56
7.32
8.37
6.29
9.07
7.50
6.43
5.97
3.15
8.98
6.43
7.41
77
6.78
Return on assets%
34.36
34.03
35.80
36.05
37.48
38.79
41.04
38.21
37.39
34.55
6.49
38.21
36.72
42
5.25
EPS€
6.52
7.13
8.43
10.13
10.65
11.08
13.13
15.28
16.85
17.23
5.84
10.11%
10.72%
—
7.69
EPS growth%
30.84
30.78
32.43
32.38
29.96
27.92
27.84
28.75
30.86
31.33
14.76
28.75
30.81
82
5.20
Bookvalue per sh€
3.28
3.43
2.97
3.12
3.20
2.75
2.41
2.41
2.25
2.41
2.80
(5.46%)
(3.22%)
—
2.48
FCF per share€
4.49
4.32
4.04
3.87
4.11
4.56
5.04
5.62
6.34
6.72
2.78
10.33%
4.42%
—
1.67
Dividend per sh€
10.96
12.71
13.72
16.22
15.99
18.89
20.19
20.55
22.58
26.62
7.03
10.74%
9.36%
—
17.09
Div yield (avg)%
12.96
15.40
15.16
16.84
16.93
15.86
14.84
13.26
13.82
11.95
6.89
13.82
15.00
15
18.57
Payout ratio%
12.32
11.77
9.14
6.76
8.00
10.68
10.07
11.05
10.98
9.66
10.15
10.68
10.38
8
64.03
Shares (diluted)M
95.94
98.69
90.99
104.1
116.3
114.5
113.9
109.0
114.7
110.3
64.74
(1.04%)
2.82%
47
20.29
Buyback yield%
17.06
14.39
14.46
15.38
18.36
15.87
15.12
13.47
13.70
16.55
10.51
15.12
15.25
88
0.488
D/E ratiox
2.111
2.386
2.562
2.488
2.371
2.639
2.891
3.055
2.882
3.103
0.878
2.891
2.600
40
421.7
Enterprise value€M
201.8
190.0
199.9
182.3
184.3
168.6
155.0
170.1
166.1
174.0
481.8
(1.14%)
(2.16%)
62
0.550
LT debt€B
0.576
0.639
0.749
0.736
0.775
0.848
0.985
1.053
1.138
1.310
0.516
11.07%
8.31%
52
Revenue
€744.8M
6.33%
1.00×
Cost of revenue
€477.4M
6.52%
1.02×
Operating expenses
€108.8M
5.12%
0.89×
Property and equipment
15.13%