154.8
Revenue€M
498.0
511.5
522.9
525.5
524.1
528.8
522.2
525.6
530.1
534.6
170.8
0.40%
0.85%
22
2.95
Revenue growth%
32.26
31.04
33.06
35.73
37.14
38.93
36.28
34.36
32.45
32.66
4.31
34.36
33.71
45
24.44
Gross margin%
33.87
33.58
31.01
28.21
28.55
25.69
28.37
28.51
27.46
26.22
14.33
27.46
28.44
44
17.61
Operating margin%
9.70
9.95
10.20
12.78
11.09
9.40
9.46
9.13
9.95
11.03
17.75
9.46
9.95
22
24.59
Net margin%
16.74
18.23
21.14
18.64
15.81
14.13
12.01
11.55
9.02
9.15
25.11
11.55
14.97
70
34.29
P/E ratio (avg)x
18.23
18.85
17.90
18.84
20.33
22.75
22.74
24.83
24.02
23.12
23.11
23.12
21.53
67
20.26
EV/EBITx
45.32
52.43
58.37
55.03
51.65
54.46
58.23
56.49
65.26
63.79
18.99
58.23
55.76
86
26.25
FCF yield (avg)%
23.63
26.29
27.40
29.73
29.90
27.32
26.99
24.74
27.71
30.04
19.26
27.32
27.36
65
21.96
FCF margin%
18.89
16.03
17.52
14.98
17.04
19.71
19.48
22.17
21.75
22.68
23.02
21.75
19.19
26
1.349
FCF / Net incomex
0.103
0.110
0.100
0.104
0.095
0.090
0.093
0.082
0.088
0.089
0.915
0.089
0.094
75
14.89
ROIC%
10.32
10.83
8.13
6.49
3.88
3.13
0.65
0.40
1.29
4.01
14.24
1.29
3.94
94
11.50
Return on equity%
26.36
26.37
25.17
26.52
25.60
22.74
25.16
25.68
27.79
25.14
19.91
25.16
25.64
19
11.76
Return on assets%
12.50
15.28
12.97
15.88
15.45
18.26
18.44
15.76
14.86
15.35
27.10
15.76
15.40
45
0.25
EPS€
0.76
0.79
0.78
0.72
0.69
0.62
0.58
0.59
0.54
0.57
0.27
(3.49%)
(2.73%)
—
19.49
EPS growth%
15.87
13.06
14.48
15.93
17.49
16.17
17.44
19.15
18.35
19.61
2.07
18.35
16.81
45
0.64
Bookvalue per sh€
0.33
0.33
0.39
0.43
0.47
0.48
0.58
0.69
0.68
0.80
0.74
11.15%
10.52%
—
0.82
FCF per share€
0.70
0.79
0.86
0.95
1.07
1.17
1.17
1.14
1.22
1.37
0.14
5.21%
7.65%
—
0.18
Dividend per sh€
0.87
0.79
0.74
0.69
0.67
0.70
0.74
0.71
0.71
0.68
0.41
0.31%
(3.31%)
—
18.66
Div yield (avg)%
14.18
15.16
16.83
13.90
14.17
13.51
13.70
11.97
10.18
9.39
3.90
11.97
13.80
44
22.99
Payout ratio%
22.36
20.29
19.19
20.59
21.97
20.91
23.15
21.42
21.60
21.77
12.68
21.60
21.51
29
288.9
Shares (diluted)M
422.6
449.5
498.0
536.2
542.5
642.2
633.3
754.5
791.3
830.5
298.5
8.89%
7.40%
70
6.46
Buyback yield%
23.95
26.65
28.20
25.48
23.10
21.48
20.35
19.44
19.28
17.50
10.33
19.44
22.29
87
1.274
D/E ratiox
1.244
1.321
1.225
1.183
1.094
1.111
1.217
1.122
1.221
1.261
0.761
1.217
1.219
77
69.96
Enterprise value€M
531.6
535.9
463.9
497.6
470.1
500.2
436.2
466.9
402.1
397.8
293.0
(3.28%)
(3.66%)
58
0.308
LT debt€B
1.159
1.288
1.307
1.323
1.448
1.576
1.588
1.604
1.873
1.859
0.336
5.12%
5.16%
43
Revenue
€534.6M
0.85%
1.00×
Cost of revenue
€374.2M
0.89%
1.00×
Operating expenses
€75.65M
0.85%
1.00×
Goodwill & intangibles
15.34%
Property and equipment
14.72%