131.1
Revenue€M
510.9
515.7
519.3
511.9
520.7
522.5
537.6
555.3
554.0
551.3
143.6
1.15%
0.79%
23
14.12
Revenue growth%
21.55
22.04
22.15
24.77
26.68
24.25
23.43
23.80
23.59
25.73
4.70
23.80
23.69
6
14.69
Gross margin%
4.17
6.90
6.90
9.81
12.59
12.58
10.02
12.56
10.01
12.25
9.89
12.25
10.02
46
24.85
Operating margin%
1.05
3.75
5.55
4.17
4.92
6.49
9.33
9.12
10.15
9.51
26.95
9.33
6.02
29
19.01
Net margin%
3.72
5.51
7.18
6.61
5.52
6.92
5.98
5.03
2.16
4.67
25.21
5.03
5.52
59
37.22
P/E ratio (avg)x
17.76
16.32
16.09
15.08
12.85
12.21
12.69
12.66
13.20
11.98
35.51
12.66
13.03
90
11.39
EV/EBITx
8.587
9.358
9.422
9.389
10.19
9.977
8.881
8.463
7.571
6.852
11.63
8.463
9.119
59
24.78
FCF yield (avg)%
10.36
10.00
7.45
9.55
12.08
14.08
16.97
18.21
16.53
17.38
15.39
16.97
13.08
71
24.61
FCF margin%
18.21
16.07
13.31
11.42
9.92
11.86
9.58
11.72
9.31
8.67
25.98
9.58
11.57
59
0.561
FCF / Net incomex
0.350
0.397
0.452
0.530
0.524
0.614
0.619
0.631
0.626
0.653
0.604
0.626
0.572
50
10.43
ROIC%
0.40
2.88
1.30
0.40
0.40
0.97
3.52
5.21
7.43
4.80
20.76
4.80
2.09
17
15.29
Return on equity%
8.97
6.47
7.45
6.93
7.81
5.15
3.72
1.49
0.62
3.57
9.95
3.57
5.81
16
5.12
Return on assets%
13.69
12.29
13.51
13.55
14.03
14.32
14.57
15.40
12.48
15.33
14.69
14.57
13.86
35
0.44
EPS€
1.40
1.46
1.33
1.27
1.24
1.15
1.13
1.23
1.27
1.19
0.49
(0.73%)
(1.33%)
—
18.63
EPS growth%
3.52
1.04
2.26
1.34
0.40
2.73
5.31
5.53
2.91
5.37
21.26
5.31
2.82
69
1.15
Bookvalue per sh€
1.91
2.13
2.08
2.28
2.39
2.39
2.59
2.64
2.98
3.45
0.81
7.64%
6.73%
—
1.26
FCF per share€
1.01
1.07
1.08
1.10
1.17
1.15
0.98
1.03
1.08
0.95
0.87
(4.06%)
(0.38%)
—
0.26
Dividend per sh€
1.36
1.44
1.54
1.74
1.75
1.59
1.63
1.79
1.62
1.73
0.54
(0.18%)
3.15%
—
28.52
Div yield (avg)%
7.18
7.77
8.02
9.67
8.02
9.13
8.30
7.31
8.60
11.08
6.46
8.60
8.16
55
28.72
Payout ratio%
20.43
20.62
22.40
20.14
20.06
20.96
21.34
19.13
21.06
19.15
13.83
20.96
20.53
79
242.8
Shares (diluted)M
283.4
252.0
252.2
252.1
230.8
234.5
222.1
228.4
209.4
199.5
241.1
(2.87%)
(4.32%)
48
19.65
Buyback yield%
9.95
7.83
8.41
9.99
8.65
8.17
10.39
10.19
7.32
9.73
29.42
9.73
9.19
88
1.355
D/E ratiox
0.447
0.473
0.412
0.395
0.361
0.391
0.412
0.402
0.377
0.396
0.960
0.396
0.399
84
579.7
Enterprise value€M
439.6
403.4
429.2
392.2
420.5
383.7
366.4
355.1
359.4
344.4
532.5
(3.91%)
(3.70%)
86
94.82
LT debt€M
89.85
93.15
99.59
100.8
113.1
126.1
138.3
148.9
159.7
150.8
195.1
5.93%
6.57%
21
Revenue
€551.3M
0.79%
1.00×
Cost of revenue
€360.3M
0.49%
0.97×
Operating expenses
€60.01M
1.47%
1.07×
Property and equipment
19.98%