613.4
Revenue€M
436.2
484.6
517.6
554.6
609.1
651.5
693.1
769.6
833.1
911.1
633.5
8.38%
8.43%
12
19.98
Revenue growth%
7.16
7.71
7.40
7.44
4.89
3.66
3.39
0.75
1.64
4.53
24.14
3.39
4.71
75
28.78
Gross margin%
32.89
31.90
32.13
31.04
29.33
28.13
26.51
28.45
27.92
26.51
12.86
27.92
28.89
58
12.66
Operating margin%
20.95
18.19
15.92
15.60
13.39
15.26
14.69
14.16
11.37
9.36
6.63
14.16
14.97
71
23.55
Net margin%
19.09
19.55
22.06
24.07
21.95
21.71
20.58
22.41
25.28
23.34
24.13
22.41
22.00
23
24.65
P/E ratio (avg)x
6.932
6.529
5.835
5.855
6.285
5.917
6.342
6.509
6.716
6.768
10.72
6.509
6.426
73
25.42
EV/EBITx
30.81
29.83
29.56
31.25
30.42
32.21
33.03
35.90
37.80
37.07
32.84
35.90
31.73
11
19.26
FCF yield (avg)%
17.72
16.32
17.28
19.26
19.05
16.72
16.58
13.84
11.53
11.42
2.27
13.84
16.65
24
24.60
FCF margin%
36.14
37.96
38.54
36.05
37.92
40.04
40.14
38.77
38.65
41.08
11.59
40.04
38.59
86
0.381
FCF / Net incomex
0.185
0.194
0.198
0.215
0.202
0.205
0.234
0.254
0.276
0.273
1.384
0.254
0.210
17
14.85
ROIC%
6.41
5.40
5.27
7.09
9.84
12.29
10.08
11.25
10.48
8.57
21.91
10.48
9.20
84
12.39
Return on equity%
16.04
16.99
19.88
19.37
20.00
17.93
20.15
18.44
18.06
20.33
15.65
18.44
18.90
79
12.36
Return on assets%
7.68
6.01
5.78
4.20
5.03
5.53
5.66
8.61
8.01
7.84
25.31
7.84
5.89
88
0.49
EPS€
1.81
1.97
2.18
2.16
2.34
2.26
2.55
2.66
2.67
2.85
0.55
3.99%
4.64%
—
12.90
EPS growth%
2.15
4.34
6.27
8.73
5.88
2.90
3.14
5.72
4.66
7.26
26.59
4.66
5.19
44
0.88
Bookvalue per sh€
1.30
1.20
1.18
1.26
1.40
1.51
1.66
1.69
1.58
1.54
0.28
1.91%
1.70%
—
1.17
FCF per share€
2.18
2.12
2.45
2.25
2.28
2.17
2.00
2.07
2.27
2.46
0.47
1.47%
0.54%
—
1.70
Dividend per sh€
2.28
2.32
2.60
2.85
3.37
3.39
3.66
3.89
4.50
5.21
0.68
9.11%
8.73%
—
28.48
Div yield (avg)%
16.10
15.91
12.95
12.36
12.27
11.20
8.77
10.22
7.36
9.93
3.43
9.93
11.74
62
23.41
Payout ratio%
4.75
5.47
6.54
8.67
6.36
5.61
6.53
5.58
6.80
8.81
27.55
6.53
6.45
80
266.7
Shares (diluted)M
262.3
252.2
243.0
224.7
240.4
273.9
286.0
318.3
361.6
342.9
260.7
7.36%
2.39%
22
5.69
Buyback yield%
19.03
21.37
22.94
20.19
17.37
18.02
15.58
16.80
18.17
19.85
13.96
18.02
18.60
86
1.092
D/E ratiox
0.638
0.600
0.540
0.492
0.541
0.600
0.548
0.559
0.493
0.526
0.158
0.548
0.545
76
74.44
Enterprise value€M
81.26
77.20
84.77
92.23
91.64
97.89
88.66
84.77
87.90
79.29
49.41
(2.85%)
(0.26%)
65
47.94
LT debt€M
337.7
325.7
308.7
330.3
336.4
297.3
319.4
296.3
273.0
273.4
171.1
(4.07%)
(2.86%)
94
Revenue
€911.1M
8.43%
1.00×
Cost of revenue
€452.0M
7.95%
0.96×
Operating expenses
€152.3M
9.34%
1.09×
Property and equipment
19.14%
Spread over hurdle
14.07%