253.2
Revenue€M
289.0
318.2
345.0
371.4
395.9
434.2
464.5
495.9
528.8
558.4
279.3
7.12%
7.82%
94
2.35
Revenue growth%
6.11
5.01
6.19
4.58
4.41
4.58
4.43
4.41
2.39
0.77
11.53
4.41
4.50
49
29.19
Gross margin%
9.21
9.28
8.56
5.56
6.20
9.04
6.64
6.23
8.87
6.36
19.95
6.64
7.60
20
3.85
Operating margin%
11.00
8.28
6.78
7.10
7.57
9.22
10.81
9.93
11.16
8.56
6.17
9.93
8.89
28
9.14
Net margin%
17.20
20.00
21.74
20.84
20.18
18.80
21.10
22.16
23.17
23.85
8.24
22.16
20.97
32
27.81
P/E ratio (avg)x
29.00
32.17
31.67
29.56
33.30
33.77
36.29
39.52
37.63
42.88
27.80
37.63
33.54
23
22.32
EV/EBITx
35.48
42.28
43.67
51.86
53.43
54.36
55.97
57.68
59.96
60.58
23.55
57.68
53.90
63
22.20
FCF yield (avg)%
20.00
20.26
19.62
21.91
22.81
21.99
22.15
20.75
19.66
18.25
24.01
20.75
20.51
69
18.96
FCF margin%
22.25
20.48
18.11
20.28
20.42
20.62
17.83
16.46
18.59
17.91
18.16
17.91
19.43
14
0.325
FCF / Net incomex
0.909
0.848
0.869
0.784
0.764
0.756
0.829
0.752
0.664
0.714
1.463
0.752
0.774
87
25.10
ROIC%
13.70
15.65
17.67
20.18
22.33
25.02
23.14
24.71
22.94
20.22
2.70
23.14
21.28
71
23.81
Return on equity%
30.78
32.31
32.40
29.65
29.86
27.62
26.78
24.70
25.06
23.59
29.25
25.06
28.63
84
23.19
Return on assets%
30.20
28.30
26.33
24.86
21.88
22.53
19.93
20.39
22.91
20.85
20.61
20.85
22.72
58
0.40
EPS€
0.32
0.30
0.29
0.28
0.26
0.25
0.26
0.29
0.26
0.28
0.45
1.43%
(1.62%)
—
29.94
EPS growth%
19.81
22.40
24.29
22.56
19.91
19.16
16.89
18.45
20.57
20.54
17.34
19.16
20.23
20
1.14
Bookvalue per sh€
1.92
1.97
2.00
2.32
2.74
2.70
2.71
2.89
3.32
3.26
0.83
3.56%
5.97%
—
1.40
FCF per share€
0.76
0.79
0.73
0.68
0.68
0.75
0.70
0.71
0.73
0.74
0.44
1.84%
(1.03%)
—
0.56
Dividend per sh€
2.32
2.66
3.03
3.22
3.48
3.56
3.61
3.90
4.25
4.31
1.28
4.37%
6.31%
—
28.90
Div yield (avg)%
21.34
21.59
24.56
26.18
27.96
25.97
28.70
27.44
26.57
25.64
9.36
26.57
26.08
94
13.22
Payout ratio%
20.06
19.44
20.24
20.41
21.96
21.57
23.23
25.28
25.66
22.99
15.40
23.23
21.77
64
74.38
Shares (diluted)M
45.85
41.01
35.05
31.44
31.57
33.12
30.13
28.58
26.92
27.46
73.77
(2.75%)
(6.16%)
8
10.03
Buyback yield%
17.53
19.12
17.35
16.09
19.03
21.72
24.19
24.06
26.80
26.34
29.73
24.19
20.42
62
0.835
D/E ratiox
0.504
0.486
0.483
0.452
0.388
0.385
0.338
0.299
0.293
0.308
1.783
0.308
0.387
29
404.0
Enterprise value€M
513.6
511.7
466.7
451.8
497.9
453.8
455.6
426.5
461.1
470.5
137.0
(1.13%)
(0.93%)
75
56.58
LT debt€M
42.71
42.12
40.94
45.90
44.03
49.29
50.37
50.20
54.25
56.10
260.1
4.97%
1.64%
62
Revenue
€558.4M
7.82%
1.00×
Cost of revenue
€299.0M
7.30%
0.95×
Operating expenses
€112.3M
8.64%
1.08×
Cash and investments
16.24%