265.6
Revenue€M
484.3
508.6
529.7
540.7
571.8
584.2
603.0
622.5
648.2
290.5
286.2
3.69%
3.61%
64
21.36
Revenue growth%
18.57
20.46
18.06
18.51
19.46
17.84
15.01
14.65
12.85
15.36
15.65
15.01
17.95
86
22.78
Gross margin%
20.22
18.38
15.50
17.07
19.83
22.53
22.28
24.80
24.29
13.04
6.83
22.53
20.06
75
10.19
Operating margin%
2.44
0.40
0.40
2.00
2.23
3.60
1.16
0.52
0.40
21.93
12.08
1.16
1.32
49
27.25
Net margin%
12.68
10.52
9.82
8.96
7.96
4.97
3.74
1.65
0.40
6.61
28.87
3.74
8.46
71
30.67
P/E ratio (avg)x
32.76
30.90
28.73
28.83
26.97
27.83
30.83
30.06
29.71
22.92
35.83
29.71
29.89
87
21.78
EV/EBITx
53.86
65.11
69.95
70.58
81.64
80.18
83.32
82.44
84.21
35.09
37.66
82.44
75.38
10
9.47
FCF yield (avg)%
14.36
13.19
10.55
13.07
14.59
11.77
9.14
8.69
6.61
2.71
3.21
9.14
12.40
6
21.43
FCF margin%
8.93
11.70
8.86
6.66
3.89
4.97
3.69
5.15
7.28
11.51
23.56
4.97
6.97
66
1.499
FCF / Net incomex
1.248
1.328
1.183
1.120
1.222
1.312
1.328
1.206
1.208
1.523
1.611
1.222
1.215
49
27.35
ROIC%
19.89
19.14
19.39
19.79
17.06
16.15
14.25
13.46
11.67
17.72
20.97
14.25
17.63
53
17.44
Return on equity%
3.28
2.20
1.52
2.04
0.40
3.02
1.00
3.85
3.98
24.69
25.46
3.02
2.48
71
22.97
Return on assets%
22.42
21.42
18.66
18.65
20.56
17.96
20.17
17.41
15.79
14.63
26.59
17.96
19.42
28
1.15
EPS€
0.44
0.40
0.35
0.32
0.29
0.32
0.35
0.35
0.37
1.26
1.35
3.25%
—
—
27.81
EPS growth%
14.81
13.55
15.66
14.74
12.25
12.73
13.08
13.61
10.69
25.37
16.03
12.73
13.58
84
1.41
Bookvalue per sh€
0.62
0.53
0.56
0.58
0.61
0.65
0.56
0.60
0.59
0.23
1.23
0.48%
(2.19%)
—
0.67
FCF per share€
0.37
0.38
0.33
0.35
0.31
0.33
0.30
0.31
0.29
0.50
0.39
(3.90%)
(2.26%)
—
0.40
Dividend per sh€
0.73
0.71
0.66
0.68
0.72
0.66
0.64
0.65
0.69
1.10
0.97
0.32%
(1.55%)
—
18.08
Div yield (avg)%
26.53
27.87
28.73
27.63
25.92
26.91
25.83
27.21
26.20
18.70
11.43
26.20
27.06
87
12.84
Payout ratio%
5.54
7.63
6.14
7.80
8.80
8.75
8.78
9.05
9.67
17.03
12.39
8.80
8.52
19
153.9
Shares (diluted)M
166.5
150.4
146.5
162.0
147.8
161.2
148.0
166.6
170.7
161.4
157.5
1.06%
(0.69%)
44
7.98
Buyback yield%
32.38
33.40
35.60
33.96
33.10
31.33
32.69
34.51
35.38
12.64
12.91
33.10
33.25
74
0.475
D/E ratiox
3.423
3.838
4.508
4.940
5.781
6.215
6.669
6.468
7.716
0.533
0.351
6.468
5.361
46
0.039
Enterprise value€B
0.693
0.666
0.789
0.904
0.906
1.011
0.968
1.126
1.193
0.138
0.034
5.70%
5.93%
39
430.8
LT debt€M
239.4
268.9
264.0
261.1
297.1
311.1
306.4
297.6
329.2
267.8
338.9
4.74%
3.22%
40
Revenue
€648.2M
3.61%
1.00×
Cost of revenue
€262.9M
3.70%
1.01×
Operating expenses
€162.2M
3.61%
1.00×