317.1
Revenue€M
313.3
318.1
324.7
321.2
322.0
321.3
317.9
311.6
311.5
313.9
329.7
(0.51%)
0.22%
53
3.99
Revenue growth%
15.09
12.40
15.07
15.17
16.60
13.80
13.20
12.94
11.15
11.37
23.12
12.94
13.50
60
26.24
Gross margin%
21.92
24.64
27.32
27.25
24.84
23.95
22.73
25.31
26.41
28.78
5.68
25.31
25.07
53
29.45
Operating margin%
17.24
19.08
18.66
16.92
14.33
14.20
14.32
14.62
16.35
19.32
14.37
14.62
16.64
92
15.31
Net margin%
21.15
19.50
19.25
17.47
19.59
20.84
19.55
16.91
16.90
18.12
12.15
18.12
19.38
57
34.50
P/E ratio (avg)x
45.82
53.26
61.17
67.38
79.47
88.56
98.14
114.6
128.4
144.3
36.12
114.6
84.02
90
19.16
EV/EBITx
32.88
32.69
35.06
36.00
37.45
39.65
45.00
46.51
51.97
54.78
24.83
46.51
38.55
28
3.71
FCF yield (avg)%
7.07
8.84
9.98
12.96
14.92
13.94
15.59
13.95
11.12
12.07
4.77
13.94
12.51
10
4.78
FCF margin%
18.30
16.65
15.87
15.78
17.35
15.31
13.24
14.02
12.09
12.94
13.66
13.24
15.54
87
0.902
FCF / Net incomex
1.195
1.358
1.374
1.453
1.493
1.661
1.625
1.854
1.978
1.887
1.067
1.854
1.559
31
17.99
ROIC%
6.39
4.34
4.37
1.39
3.90
1.53
0.40
2.18
4.37
7.05
11.01
2.18
4.12
32
28.09
Return on equity%
5.34
3.47
4.23
7.04
9.70
6.91
4.10
7.02
6.12
7.76
18.34
6.91
6.51
91
22.34
Return on assets%
29.68
26.89
29.58
28.20
25.42
22.61
21.19
21.41
22.25
22.62
18.68
22.25
24.02
24
1.28
EPS€
0.28
0.26
0.24
0.26
0.25
0.23
0.26
0.23
0.23
0.22
1.34
(2.25%)
(3.46%)
—
24.07
EPS growth%
27.92
26.55
28.50
26.35
25.02
22.63
24.56
27.32
26.30
24.15
8.84
24.56
26.33
74
1.11
Bookvalue per sh€
1.00
0.98
1.03
0.98
0.97
0.98
0.90
0.83
0.89
0.93
0.50
(0.82%)
(0.32%)
—
0.93
FCF per share€
0.37
0.39
0.35
0.39
0.45
0.44
0.41
0.38
0.36
0.34
0.41
(5.34%)
0.47%
—
1.02
Dividend per sh€
0.30
0.31
0.29
0.26
0.29
0.29
0.30
0.30
0.29
0.33
0.80
2.69%
1.54%
—
12.93
Div yield (avg)%
14.42
14.50
17.50
18.05
19.64
22.50
21.42
23.44
20.88
21.84
2.65
21.84
20.26
23
3.35
Payout ratio%
24.18
21.81
20.79
22.56
21.51
19.46
18.94
17.55
16.68
14.97
29.82
17.55
20.12
37
143.7
Shares (diluted)M
213.6
206.0
200.2
196.1
225.8
258.3
252.3
241.2
261.3
286.1
147.1
4.84%
3.84%
57
16.40
Buyback yield%
8.20
7.55
10.47
9.21
7.29
5.87
6.74
7.00
6.92
7.05
16.60
6.92
7.17
34
1.795
D/E ratiox
1.275
1.444
1.484
1.695
1.744
1.729
1.832
1.783
1.758
1.966
0.222
1.783
1.736
44
79.28
Enterprise value€M
93.29
104.6
103.5
107.2
120.2
130.7
144.0
154.3
165.2
177.7
400.5
8.14%
7.93%
92
230.8
LT debt€M
251.3
257.8
245.1
259.4
256.4
227.3
209.0
217.6
231.1
256.3
150.5
(0.01%)
1.08%
60
Revenue
€313.9M
0.22%
1.00×
Cost of revenue
€175.3M
0.35%
1.01×
Operating expenses
€60.44M
(0.32%)
0.95×