708.6
Revenue€M
740.1
771.8
790.6
804.5
828.9
849.1
862.8
900.9
932.0
934.4
770.3
2.43%
2.47%
91
10.26
Revenue growth%
27.13
24.27
23.27
25.06
25.96
25.10
26.79
23.93
25.13
27.90
29.70
25.13
25.11
82
13.34
Gross margin%
11.06
12.91
13.83
11.88
14.31
14.87
14.30
12.04
14.07
15.00
22.66
14.30
13.95
44
3.37
Operating margin%
15.58
18.00
16.62
14.10
16.09
14.19
12.98
15.16
16.51
16.60
5.85
15.16
15.83
70
29.54
Net margin%
21.67
24.29
26.54
24.09
23.17
25.26
26.32
29.28
29.98
27.39
27.03
27.39
25.79
64
6.406
P/E ratio (avg)x
16.39
17.68
17.25
15.32
15.86
15.96
17.22
15.84
14.07
12.71
28.74
15.84
15.91
51
9.926
EV/EBITx
10.33
10.47
11.19
11.63
11.45
11.07
10.66
10.85
9.484
9.927
8.314
10.66
10.76
46
16.47
FCF yield (avg)%
26.91
24.04
24.85
26.31
26.00
26.80
28.97
27.91
28.10
27.24
18.09
27.91
26.86
13
11.58
FCF margin%
9.69
9.61
8.06
6.68
4.24
2.99
5.94
7.99
7.45
7.96
23.32
7.45
7.71
68
0.779
FCF / Net incomex
0.876
0.842
0.844
0.814
0.737
0.798
0.755
0.818
0.790
0.707
1.358
0.790
0.806
76
28.41
ROIC%
13.51
13.97
11.96
11.81
11.49
11.61
9.07
6.36
4.19
2.73
5.56
6.36
11.55
53
26.78
Return on equity%
29.62
32.53
32.20
34.12
36.49
38.44
40.30
41.12
42.53
44.51
29.38
41.12
37.47
9
21.23
Return on assets%
10.06
7.18
4.33
6.40
7.27
8.18
7.15
6.82
4.49
5.38
5.84
6.82
6.98
32
1.15
EPS€
0.41
0.41
0.44
0.39
0.41
0.36
0.34
0.32
0.30
0.28
1.23
(7.48%)
(5.24%)
—
20.56
EPS growth%
18.44
19.90
20.50
19.21
16.30
14.52
13.27
11.46
14.14
12.08
9.71
13.27
15.41
28
1.27
Bookvalue per sh€
0.56
0.58
0.55
0.50
0.53
0.50
0.52
0.51
0.53
0.50
0.47
(1.25%)
(1.31%)
—
0.82
FCF per share€
1.26
1.25
1.23
1.33
1.46
1.47
1.47
1.46
1.59
1.67
0.31
2.77%
3.85%
—
1.11
Dividend per sh€
2.27
2.28
2.35
2.60
2.67
3.12
3.20
3.88
4.46
4.35
0.52
10.27%
7.83%
—
19.65
Div yield (avg)%
18.44
15.80
13.41
13.05
10.87
9.80
7.03
9.08
10.08
12.58
29.19
9.80
11.73
66
18.60
Payout ratio%
26.04
28.33
27.41
24.56
27.15
26.47
28.24
30.93
33.84
32.73
27.36
30.93
27.83
16
216.1
Shares (diluted)M
328.8
356.6
391.2
380.5
368.3
392.9
391.0
423.9
422.9
420.7
216.1
2.69%
3.36%
66
20.52
Buyback yield%
23.42
21.29
21.31
18.57
20.59
23.11
23.28
22.17
21.21
22.17
4.61
22.17
21.74
12
1.379
D/E ratiox
1.071
1.116
1.266
1.244
1.292
1.385
1.422
1.308
1.362
1.543
1.572
1.385
1.300
71
874.0
Enterprise value€M
235.4
230.8
216.3
220.0
234.0
242.2
252.1
275.5
261.4
297.2
669.1
4.90%
3.89%
37
0.316
LT debt€B
0.746
0.809
0.899
0.933
1.046
0.999
1.119
1.129
1.118
1.145
0.230
1.84%
3.48%
14
Revenue
€934.4M
2.47%
1.00×
Cost of revenue
€574.6M
2.77%
1.03×
Operating expenses
€220.3M
1.81%
0.94×
Property and equipment
15.78%
Spread over hurdle
(1.93%)