71.95
Revenue€M
394.6
424.4
458.4
488.7
515.6
552.0
603.1
660.5
701.0
768.8
79.39
8.32%
7.79%
5
7.87
Revenue growth%
14.25
12.85
14.80
13.72
15.35
15.94
13.04
11.25
13.85
13.20
4.20
13.20
13.78
70
26.65
Gross margin%
20.41
19.99
21.92
22.51
22.00
21.23
20.96
20.93
18.89
21.36
12.31
20.96
21.10
25
20.74
Operating margin%
8.21
8.30
5.90
6.11
7.70
8.51
10.77
9.11
7.01
7.56
19.37
8.51
7.96
71
29.41
Net margin%
36.88
36.88
34.41
31.45
31.21
30.37
31.97
33.13
30.33
31.05
21.24
31.05
31.71
52
8.830
P/E ratio (avg)x
28.66
27.61
31.81
33.04
33.41
36.83
34.52
37.09
41.21
48.27
23.25
37.09
33.96
11
10.38
EV/EBITx
57.49
60.94
62.60
62.69
73.85
87.80
96.57
103.2
117.2
132.3
12.62
103.2
80.83
44
11.89
FCF yield (avg)%
17.40
14.41
13.29
13.15
12.34
12.14
10.88
11.19
12.93
14.68
18.56
12.14
13.04
10
12.48
FCF margin%
24.46
22.18
21.11
21.58
20.94
18.94
16.93
15.53
13.31
14.44
15.14
15.53
19.94
47
0.122
FCF / Net incomex
1.635
1.572
1.730
1.639
1.606
1.742
1.739
1.770
1.856
1.763
0.277
1.763
1.735
41
6.85
ROIC%
12.74
10.00
9.97
7.95
7.73
6.68
7.97
10.25
11.76
13.78
25.78
10.25
9.98
38
24.29
Return on equity%
21.42
23.21
21.03
21.03
20.27
22.60
22.98
23.87
26.85
25.33
22.62
23.87
22.79
70
22.11
Return on assets%
20.56
19.60
19.37
19.81
17.83
20.62
21.32
22.74
24.54
24.13
28.49
22.74
20.59
34
3.95
EPS€
3.81
4.34
4.13
4.04
4.41
4.99
5.65
6.20
6.64
6.78
4.14
8.99%
5.72%
—
5.54
EPS growth%
24.41
22.71
21.70
21.66
19.31
20.52
19.59
18.74
19.55
22.19
10.13
19.59
21.09
67
4.37
Bookvalue per sh€
4.56
4.41
4.88
4.82
4.39
4.42
4.48
4.93
4.97
5.33
3.72
3.95%
0.57%
—
0.65
FCF per share€
1.74
1.79
2.06
2.00
2.13
2.35
2.71
2.89
3.32
3.91
4.17
12.87%
7.99%
—
4.31
Dividend per sh€
5.85
5.50
5.39
5.11
5.68
5.41
6.06
6.44
6.56
7.01
1.01
4.29%
1.82%
—
16.49
Div yield (avg)%
6.44
6.56
5.65
6.41
5.93
6.98
6.06
3.76
3.53
5.05
14.17
5.05
5.99
82
17.19
Payout ratio%
23.34
25.44
24.99
23.34
23.76
23.94
25.57
23.94
26.26
23.48
12.20
23.94
23.94
8
85.30
Shares (diluted)M
108.4
115.7
136.1
158.4
164.9
183.6
208.5
220.4
240.0
227.5
84.77
6.65%
9.13%
81
20.58
Buyback yield%
11.63
12.91
13.22
15.23
12.23
12.52
10.01
12.32
14.60
14.07
22.76
12.52
12.72
76
0.135
D/E ratiox
2.519
2.538
2.645
2.727
2.802
3.251
3.221
3.851
4.006
4.451
1.164
3.851
3.012
67
347.4
Enterprise value€M
163.8
192.4
192.7
224.6
250.3
263.7
257.8
294.1
339.8
338.2
245.1
6.21%
7.56%
10
712.6
LT debt€M
88.91
80.92
77.47
72.37
70.23
75.29
69.22
72.72
67.51
75.78
686.2
1.53%
(1.00%)
83
Revenue
€768.8M
7.79%
1.00×
Cost of revenue
€506.3M
7.62%
0.98×
Operating expenses
€165.8M
7.98%
1.02×
Property and equipment
15.48%
Goodwill & intangibles
15.45%
Spread over hurdle
(8.08%)