317.5
Revenue€M
504.2
515.9
529.8
539.3
558.8
569.7
575.2
584.5
589.5
611.6
330.6
1.82%
2.27%
31
6.57
Revenue growth%
7.69
10.38
13.25
13.32
11.53
9.92
8.82
7.18
9.17
8.24
24.46
8.82
9.55
74
14.87
Gross margin%
12.55
13.49
13.37
16.18
18.43
20.47
21.41
19.94
17.42
17.56
23.72
19.94
17.49
58
28.29
Operating margin%
16.63
19.54
16.81
18.33
18.86
19.71
17.71
19.20
20.74
18.02
12.04
19.20
18.60
10
8.39
Net margin%
16.22
13.53
11.75
11.92
14.74
13.18
11.25
12.84
13.62
10.66
5.39
12.84
13.01
7
20.14
P/E ratio (avg)x
16.37
15.71
14.56
13.45
13.78
13.02
14.90
14.16
15.91
15.35
29.06
14.90
14.73
62
10.07
EV/EBITx
39.71
44.90
46.03
42.67
43.04
47.44
55.02
60.11
60.54
58.78
12.06
58.78
46.73
19
3.01
FCF yield (avg)%
7.27
7.72
5.08
2.55
2.71
2.04
0.78
0.82
2.28
3.20
13.63
2.04
2.63
64
28.21
FCF margin%
17.29
16.72
14.07
15.39
17.41
18.30
20.13
20.12
22.17
19.23
2.71
20.12
17.86
7
1.535
FCF / Net incomex
0.204
0.229
0.249
0.283
0.307
0.320
0.349
0.387
0.378
0.397
0.510
0.378
0.313
93
10.48
ROIC%
27.09
28.34
28.03
29.42
30.23
30.07
28.84
30.52
28.45
28.65
2.36
28.84
28.75
10
29.08
Return on equity%
21.34
18.98
20.60
21.10
19.49
21.65
24.55
27.35
26.04
26.67
4.35
26.04
21.50
83
2.58
Return on assets%
21.42
18.85
15.88
17.91
17.41
15.85
18.58
19.92
17.15
19.50
15.58
18.58
18.24
40
6.29
EPS€
5.47
4.84
4.99
4.55
4.65
4.29
4.53
4.41
3.93
3.62
6.72
(4.89%)
(3.31%)
—
8.23
EPS growth%
24.22
22.89
20.48
22.90
24.89
23.50
25.41
25.36
26.55
25.14
2.89
25.36
24.55
56
3.38
Bookvalue per sh€
3.99
4.59
5.37
5.63
5.59
5.40
6.16
7.02
6.81
7.42
5.36
5.83%
6.28%
—
5.38
FCF per share€
6.20
7.08
7.05
8.11
8.73
8.49
9.83
9.82
10.31
11.38
4.68
5.45%
7.01%
—
2.52
Dividend per sh€
7.24
7.82
7.76
8.76
9.69
10.20
9.63
10.59
9.76
9.34
1.72
(0.73%)
3.29%
—
23.35
Div yield (avg)%
16.82
16.39
18.15
17.34
15.65
15.60
18.07
20.17
23.12
22.95
12.17
20.17
17.70
54
16.08
Payout ratio%
27.29
29.14
29.05
30.52
31.87
34.63
31.69
32.56
30.09
32.33
25.70
32.33
31.10
72
27.02
Shares (diluted)M
41.13
39.90
41.31
43.30
46.88
47.69
53.57
62.74
62.81
62.21
26.38
5.82%
5.80%
66
9.56
Buyback yield%
27.29
27.76
25.82
26.85
25.07
27.17
27.59
27.27
30.15
29.01
23.89
27.59
27.28
68
0.933
D/E ratiox
1.303
1.435
1.667
1.900
1.798
1.775
1.964
1.874
2.089
2.262
0.655
1.964
1.836
59
0.447
Enterprise value€B
0.468
0.545
0.612
0.696
0.752
0.858
0.874
0.917
1.068
1.047
0.351
6.85%
9.51%
16
178.1
LT debt€M
367.3
402.3
433.2
458.3
487.1
528.9
577.9
593.1
592.9
651.4
62.90
5.99%
4.52%
23
Revenue
€611.6M
2.27%
1.00×
Cost of revenue
€322.3M
2.42%
1.01×
Operating expenses
€136.9M
2.80%
1.05×