519.6
Revenue€M
669.1
691.9
709.8
725.6
741.8
735.9
734.7
744.6
749.0
749.7
533.9
0.21%
1.04%
84
12.69
Revenue growth%
18.72
21.67
20.83
22.48
23.98
23.97
23.62
25.75
23.62
22.59
10.66
23.62
23.10
30
9.21
Gross margin%
1.27
2.32
3.88
1.33
0.40
0.40
1.42
2.83
5.22
4.50
12.66
2.83
1.87
26
29.16
Operating margin%
9.23
6.63
5.72
5.63
6.13
4.03
4.01
6.01
6.33
3.38
24.97
4.03
5.86
54
3.87
Net margin%
13.24
14.41
11.42
13.44
16.28
16.89
17.49
16.28
18.82
21.78
9.88
17.49
16.28
15
23.56
P/E ratio (avg)x
20.75
18.32
16.97
15.75
14.91
14.86
13.46
13.04
14.10
12.70
6.906
13.46
14.88
22
33.46
EV/EBITx
8.235
9.128
8.748
8.965
9.949
9.992
11.15
11.48
12.90
12.00
29.66
11.48
9.970
70
28.20
FCF yield (avg)%
22.76
24.50
27.02
24.71
26.25
26.41
27.43
25.05
24.94
22.99
23.58
25.05
25.00
27
7.10
FCF margin%
32.51
31.71
32.65
32.06
30.84
31.66
30.76
29.33
29.03
30.35
27.88
30.35
31.25
35
1.512
FCF / Net incomex
1.970
2.010
2.245
2.363
2.198
2.187
2.002
1.854
1.961
1.980
0.390
1.980
2.006
45
2.61
ROIC%
23.64
22.80
21.46
23.40
22.92
20.82
22.17
23.32
25.06
25.42
16.04
23.32
23.12
38
9.32
Return on equity%
3.94
6.17
8.27
7.97
10.51
7.81
6.49
3.64
5.31
7.51
14.34
6.49
7.00
13
25.54
Return on assets%
8.49
6.88
9.04
6.87
4.32
3.34
2.14
0.40
0.40
0.40
3.19
0.40
3.83
41
0.55
EPS€
0.96
1.04
1.21
1.39
1.45
1.72
2.03
2.20
2.50
2.52
0.60
11.68%
10.53%
—
5.13
EPS growth%
24.64
23.79
24.88
23.20
21.11
19.20
17.60
14.91
15.08
14.19
19.64
15.08
20.16
38
1.41
Bookvalue per sh€
0.58
0.63
0.63
0.68
0.64
0.59
0.62
0.57
0.65
0.63
1.26
(0.12%)
1.23%
—
1.20
FCF per share€
1.07
0.98
1.01
0.88
0.96
1.05
1.02
1.04
0.92
0.85
0.61
(2.47%)
(2.43%)
—
0.28
Dividend per sh€
0.76
0.72
0.78
0.76
0.80
0.88
0.96
1.02
1.18
1.35
0.79
11.14%
6.31%
—
25.02
Div yield (avg)%
12.34
11.05
11.54
9.39
6.43
4.10
6.07
4.00
6.33
8.81
26.69
6.07
7.62
88
18.11
Payout ratio%
7.23
9.29
11.32
9.55
9.33
11.70
11.35
10.45
7.59
4.61
8.75
10.45
9.44
74
239.5
Shares (diluted)M
287.5
329.3
321.9
339.3
380.0
435.5
484.5
452.6
498.4
522.0
238.7
6.56%
6.29%
16
16.05
Buyback yield%
27.26
26.72
26.53
25.37
26.30
28.33
29.39
28.29
27.57
26.82
10.05
28.29
27.04
35
1.529
D/E ratiox
1.098
1.167
1.322
1.368
1.418
1.521
1.685
1.629
1.806
1.874
0.169
1.685
1.470
56
761.8
Enterprise value€M
85.17
84.17
87.22
104.1
107.0
117.4
126.5
127.0
130.3
146.5
459.7
6.49%
6.11%
73
359.6
LT debt€M
612.9
618.5
607.4
584.2
554.0
507.7
492.3
534.5
469.7
506.2
557.6
(1.79%)
(1.13%)
74
Revenue
€749.7M
1.04%
1.00×
Cost of revenue
€413.4M
0.99%
0.99×
Operating expenses
€172.3M
0.90%
0.99×
Goodwill & intangibles
17.59%
Spread over hurdle
10.08%