138.9
Revenue€M
976.5
966.2
952.8
937.1
946.4
930.4
927.2
938.0
935.1
928.5
143.0
(0.38%)
(0.26%)
8
19.63
Revenue growth%
23.46
20.53
19.18
22.04
21.05
18.57
19.78
17.25
18.21
17.37
20.26
18.21
19.48
82
12.51
Gross margin%
15.41
12.86
14.29
15.94
15.29
17.80
19.13
17.60
16.91
15.48
29.78
17.60
15.71
31
2.97
Operating margin%
13.30
13.20
10.45
10.71
10.91
12.12
10.85
9.30
11.70
14.44
23.80
11.70
11.30
28
11.89
Net margin%
1.63
0.40
2.80
1.82
0.40
2.86
5.27
5.41
6.27
6.62
10.78
5.41
2.83
16
16.33
P/E ratio (avg)x
25.69
27.09
24.36
22.99
21.49
22.88
23.30
23.94
24.71
25.46
21.52
23.94
24.15
27
12.85
EV/EBITx
22.94
23.64
24.00
27.52
31.18
32.03
31.80
35.43
35.43
41.74
21.31
35.43
31.49
25
21.73
FCF yield (avg)%
2.69
2.93
4.93
4.34
6.78
6.32
3.56
1.02
0.40
0.40
10.34
1.02
3.24
68
2.04
FCF margin%
10.98
11.84
13.04
13.66
13.18
11.07
10.37
8.05
8.11
8.43
17.32
8.43
11.03
52
1.434
FCF / Net incomex
0.958
0.940
0.894
0.787
0.684
0.619
0.661
0.587
0.612
0.673
1.436
0.619
0.678
37
4.99
ROIC%
21.83
24.23
24.42
26.96
29.14
27.73
25.91
23.47
24.37
23.99
8.94
24.37
24.39
44
10.79
Return on equity%
17.52
18.61
17.55
14.60
12.75
13.36
14.66
14.00
15.37
14.90
6.26
14.66
14.78
57
25.81
Return on assets%
14.73
13.70
14.41
15.04
16.41
16.19
13.85
14.80
12.37
12.92
16.78
13.85
14.57
57
1.20
EPS€
1.94
2.18
2.47
2.82
3.18
3.01
3.42
3.23
3.09
3.39
1.31
1.27%
6.48%
—
2.80
EPS growth%
26.01
27.68
25.12
24.29
25.45
24.64
25.54
24.63
22.23
20.85
7.22
24.63
24.88
41
2.27
Bookvalue per sh€
2.59
2.70
3.08
3.06
3.55
3.38
3.91
4.15
4.59
4.50
0.87
4.85%
6.20%
—
2.13
FCF per share€
2.13
2.13
2.29
2.44
2.26
2.47
2.21
1.97
2.11
1.87
1.50
(3.77%)
(0.35%)
—
1.11
Dividend per sh€
0.44
0.48
0.52
0.53
0.57
0.62
0.63
0.71
0.75
0.77
1.44
6.36%
6.67%
—
3.83
Div yield (avg)%
7.96
8.24
7.24
7.73
10.72
8.20
10.42
10.46
11.84
14.77
24.97
10.46
9.33
64
23.32
Payout ratio%
15.40
15.81
18.28
20.91
21.29
22.58
24.03
26.76
25.89
28.16
19.35
25.89
21.93
19
151.9
Shares (diluted)M
242.4
264.7
268.7
260.3
306.3
352.6
408.3
471.3
455.6
521.1
156.8
11.21%
9.84%
20
3.94
Buyback yield%
29.48
29.79
28.41
26.17
24.99
22.01
22.58
24.57
27.32
28.16
9.23
24.57
26.74
31
1.012
D/E ratiox
1.997
1.928
2.224
2.089
2.248
2.437
2.584
2.555
2.765
2.656
1.628
2.584
2.343
63
0.390
Enterprise value€B
0.833
0.826
0.979
1.137
1.320
1.363
1.416
1.536
1.852
1.853
0.427
7.02%
8.59%
74
0.259
LT debt€B
0.790
0.889
0.840
0.954
1.070
1.038
1.114
1.134
1.261
1.213
0.550
2.53%
4.53%
88
Revenue
€928.5M
(0.26%)
1.00×
Cost of revenue
€465.3M
(0.16%)
1.01×
Operating expenses
€190.0M
(0.33%)
0.99×
Property and equipment
19.82%
Spread over hurdle
55.32%