442.0
Revenue€M
366.6
385.4
404.2
426.0
434.7
451.4
454.5
464.8
473.9
484.1
459.3
2.17%
3.30%
10
4.47
Revenue growth%
6.33
6.19
8.99
7.11
7.29
5.80
6.79
7.34
7.15
7.83
15.27
7.15
7.13
50
6.01
Gross margin%
14.18
15.99
13.31
13.92
15.21
12.50
11.01
9.38
10.20
11.98
18.88
11.01
12.90
55
12.93
Operating margin%
15.27
16.22
18.25
17.23
16.91
19.53
17.43
19.54
18.14
20.26
3.42
19.53
17.79
67
20.43
Net margin%
24.64
24.62
26.63
28.07
25.36
25.82
26.08
27.77
25.40
25.24
20.84
25.82
25.61
40
22.19
P/E ratio (avg)x
13.25
13.89
16.58
18.27
21.77
24.88
26.40
28.43
33.27
33.52
7.184
28.43
23.32
58
21.47
EV/EBITx
30.66
35.58
36.98
37.61
36.88
38.83
38.45
37.69
36.78
37.08
18.37
37.69
37.03
42
20.93
FCF yield (avg)%
14.95
12.33
14.26
15.99
17.22
15.68
18.23
20.27
17.47
18.84
29.48
18.23
16.60
65
10.10
FCF margin%
30.52
29.64
28.99
26.06
24.63
25.38
27.74
26.51
29.11
31.63
16.92
27.74
28.37
28
0.985
FCF / Net incomex
1.317
1.215
1.269
1.369
1.409
1.307
1.235
1.202
1.210
1.133
0.488
1.210
1.252
28
6.14
ROIC%
2.94
0.56
0.40
0.40
0.40
1.27
3.34
6.33
8.46
5.46
19.12
5.46
2.11
88
15.62
Return on equity%
16.51
18.87
21.55
22.87
20.30
22.16
22.09
19.27
20.60
20.69
28.06
20.69
20.65
32
25.82
Return on assets%
11.43
12.33
14.72
14.09
15.71
14.70
12.33
9.88
8.18
10.27
21.64
10.27
12.33
11
5.59
EPS€
5.22
4.90
5.29
5.46
5.94
6.59
7.40
6.87
7.32
7.26
6.06
4.07%
4.77%
—
7.04
EPS growth%
19.42
17.11
17.48
16.24
13.79
14.04
11.76
12.04
9.56
7.16
18.07
11.76
13.91
65
4.94
Bookvalue per sh€
4.60
4.99
4.60
5.04
4.66
4.85
4.44
4.66
4.26
4.29
1.89
(1.65%)
(0.27%)
—
5.04
FCF per share€
1.36
1.42
1.50
1.48
1.76
2.00
2.31
2.71
2.69
2.76
3.76
9.43%
8.93%
—
3.56
Dividend per sh€
1.73
1.66
1.65
1.69
1.85
1.85
1.95
2.14
1.97
1.81
2.95
(0.47%)
0.96%
—
25.77
Div yield (avg)%
28.28
26.86
26.60
28.89
25.92
23.33
20.51
22.45
22.39
23.90
20.46
22.45
24.91
32
11.16
Payout ratio%
23.65
26.59
24.13
24.20
22.56
21.90
20.75
21.36
22.83
22.60
19.41
21.90
22.71
63
89.92
Shares (diluted)M
81.65
84.01
79.31
68.48
62.96
62.82
54.08
51.61
51.11
51.24
89.29
(4.04%)
(3.93%)
85
6.32
Buyback yield%
20.51
20.20
18.45
20.61
19.79
17.29
14.41
15.24
17.59
17.13
13.39
17.13
18.02
48
0.916
D/E ratiox
0.541
0.591
0.596
0.537
0.496
0.553
0.579
0.618
0.560
0.527
0.824
0.560
0.557
19
363.1
Enterprise value€M
575.1
558.1
546.4
594.0
609.2
640.4
720.5
727.2
767.6
839.3
185.7
6.62%
5.18%
54
91.04
LT debt€M
412.0
462.1
466.3
469.9
473.7
472.6
499.6
531.8
590.5
605.1
345.7
5.02%
4.29%
48
Revenue
€484.1M
3.30%
1.00×
Cost of revenue
€217.0M
3.30%
1.00×
Operating expenses
€108.9M
2.93%
0.97×
Cash and investments
17.12%
Goodwill & intangibles
15.05%