312.2
Revenue€M
434.9
458.3
483.3
528.8
564.3
617.3
650.8
704.3
747.0
801.1
322.2
7.26%
7.00%
46
20.88
Revenue growth%
7.78
6.37
8.15
5.98
7.60
7.29
8.06
5.31
5.30
7.91
20.81
7.29
7.44
21
15.73
Gross margin%
0.40
2.46
3.33
2.32
0.40
0.40
0.40
1.85
2.18
4.78
22.99
1.85
2.01
64
4.91
Operating margin%
32.41
29.68
31.06
32.22
30.66
33.14
33.88
31.91
34.61
36.68
29.27
33.88
32.32
25
4.91
Net margin%
11.72
9.77
9.90
12.69
9.81
12.42
10.37
12.34
10.51
12.73
25.25
12.34
11.12
76
37.23
P/E ratio (avg)x
39.27
41.88
43.13
44.39
43.05
49.52
52.45
51.47
58.53
54.62
9.075
52.45
46.96
53
27.30
EV/EBITx
6.986
7.136
7.525
7.095
7.097
6.797
6.391
6.696
5.996
5.459
36.72
6.391
6.892
91
6.20
FCF yield (avg)%
3.16
3.83
0.86
2.18
0.40
0.40
1.40
0.40
1.88
1.91
24.72
1.40
1.64
26
15.63
FCF margin%
24.10
25.20
26.10
28.95
30.65
33.07
30.80
32.01
30.50
31.63
19.28
31.63
30.57
36
0.820
FCF / Net incomex
1.757
1.826
1.849
1.883
1.753
1.734
1.910
1.804
1.858
1.821
0.872
1.821
1.824
14
7.26
ROIC%
26.01
25.78
24.04
22.32
21.98
23.68
25.87
25.08
26.59
26.65
26.55
25.87
25.43
53
9.76
Return on equity%
29.93
31.07
30.69
28.22
27.31
24.98
22.68
20.01
20.54
18.23
13.01
20.54
26.14
6
11.02
Return on assets%
8.26
10.25
12.79
11.80
11.39
8.88
6.85
6.38
7.73
5.65
13.46
6.85
8.57
89
10.56
EPS€
3.38
3.64
3.79
3.92
3.65
3.69
3.78
3.79
3.74
4.12
11.04
2.48%
1.29%
—
27.11
EPS growth%
9.75
10.32
11.17
9.54
6.73
8.23
9.28
8.33
6.56
4.36
12.48
8.23
8.80
76
14.46
Bookvalue per sh€
6.58
5.98
5.27
4.51
4.87
4.96
4.43
3.93
4.14
4.28
11.88
(2.53%)
(3.81%)
—
15.82
FCF per share€
21.03
24.72
27.49
30.17
35.39
42.28
49.22
52.52
53.66
56.10
16.87
9.66%
11.75%
—
13.21
Dividend per sh€
10.82
10.35
9.20
9.96
9.49
9.73
9.28
7.93
7.78
8.48
13.06
(2.21%)
(3.56%)
—
13.86
Div yield (avg)%
1.71
1.21
1.60
0.40
0.40
3.04
0.50
0.40
0.40
0.40
2.55
0.40
0.45
12
26.01
Payout ratio%
10.17
9.97
12.51
12.69
14.67
15.08
13.42
13.86
11.66
8.69
4.64
13.42
12.60
74
28.94
Shares (diluted)M
48.21
48.94
48.29
49.07
51.32
54.63
56.98
64.71
62.55
74.18
29.65
7.65%
4.35%
48
9.15
Buyback yield%
19.22
18.75
21.49
21.35
20.93
22.97
25.94
28.24
27.35
29.28
8.02
27.35
22.23
49
1.110
D/E ratiox
1.377
1.455
1.745
1.712
1.688
1.838
1.962
2.078
2.148
2.415
0.876
2.078
1.792
18
0.139
Enterprise value€B
1.091
1.167
1.159
1.263
1.507
1.624
1.685
1.828
1.783
1.965
0.593
5.45%
7.71%
7
306.8
LT debt€M
729.3
692.1
620.4
597.8
590.8
591.3
575.4
632.3
684.2
661.6
376.6
2.29%
(1.06%)
64
Revenue
€801.1M
7.00%
1.00×
Cost of revenue
€520.0M
7.01%
1.00×
Operating expenses
€131.1M
6.72%
0.97×
Goodwill & intangibles
16.01%