143.1
Revenue€M
756.2
783.1
803.7
819.3
844.8
844.9
861.7
876.3
870.4
896.8
159.0
1.20%
2.04%
39
5.91
Revenue growth%
12.63
11.14
8.16
9.70
11.28
9.92
9.00
9.47
11.46
9.18
22.26
9.47
9.81
11
29.36
Gross margin%
9.44
10.51
10.85
9.83
9.87
9.67
9.61
12.41
10.17
9.01
4.91
9.67
9.85
12
27.91
Operating margin%
14.85
13.06
11.88
13.27
13.03
14.39
11.74
8.99
8.90
6.85
12.47
8.99
12.46
40
23.68
Net margin%
15.20
15.24
13.89
12.97
13.10
15.79
13.38
11.86
10.71
9.75
5.24
11.86
13.24
29
15.89
P/E ratio (avg)x
42.52
40.13
39.56
38.67
37.92
41.32
45.42
51.14
46.11
44.19
6.619
45.42
41.92
39
27.24
EV/EBITx
25.64
26.16
27.47
28.95
25.09
26.41
23.81
23.98
23.39
25.33
23.83
23.98
25.48
36
7.17
FCF yield (avg)%
27.59
24.66
21.99
20.30
21.24
23.99
23.02
23.72
25.56
28.19
15.91
23.99
23.85
54
21.68
FCF margin%
7.57
6.89
6.37
4.37
4.92
4.53
6.08
4.99
4.03
1.74
2.69
4.53
4.96
65
1.109
FCF / Net incomex
1.773
1.708
1.570
1.680
1.828
1.815
1.892
2.026
2.096
1.985
0.678
1.985
1.821
21
15.45
ROIC%
14.16
16.62
16.37
17.74
18.23
18.09
17.14
19.25
17.29
16.44
15.32
17.29
17.22
89
20.69
Return on equity%
29.73
32.40
34.01
32.10
31.08
30.95
30.23
31.54
30.07
28.77
16.39
30.23
31.01
77
7.66
Return on assets%
5.60
2.71
0.40
1.31
0.40
0.40
0.40
0.40
0.40
1.71
23.71
0.40
0.40
64
2.84
EPS€
4.82
4.83
4.86
5.08
5.16
4.79
5.02
5.65
5.34
4.81
2.98
(1.42%)
(0.48%)
—
28.20
EPS growth%
29.85
27.57
28.96
31.72
33.46
35.32
34.10
32.40
30.93
29.18
9.26
32.40
31.33
16
3.79
Bookvalue per sh€
1.92
1.97
1.86
1.83
1.81
1.62
1.44
1.50
1.28
1.21
3.54
(7.67%)
(3.91%)
—
4.58
FCF per share€
5.37
5.15
5.77
6.91
7.10
7.14
6.97
7.10
7.92
7.65
2.15
1.51%
3.93%
—
2.98
Dividend per sh€
5.30
5.68
6.53
7.40
6.97
6.48
6.10
6.34
6.21
6.69
2.16
(0.83%)
3.96%
—
24.98
Div yield (avg)%
5.81
3.94
3.95
6.07
3.48
4.55
3.85
3.78
3.63
2.41
22.75
3.78
3.90
52
9.12
Payout ratio%
11.19
12.53
9.92
10.80
9.80
7.83
6.99
5.38
3.00
4.30
4.69
5.38
8.82
64
43.66
Shares (diluted)M
66.51
63.41
62.16
63.37
72.73
75.99
86.72
88.54
83.49
84.32
45.80
3.00%
3.10%
84
14.80
Buyback yield%
24.94
26.38
28.33
28.42
28.54
31.04
30.06
28.39
31.10
32.03
4.93
31.04
28.48
32
0.899
D/E ratiox
1.465
1.597
1.647
1.764
1.751
1.724
1.650
1.816
1.907
1.758
0.104
1.758
1.738
77
0.383
Enterprise value€B
0.956
1.074
1.175
1.390
1.323
1.344
1.298
1.256
1.203
1.205
0.568
(1.85%)
3.78%
46
0.729
LT debt€B
1.097
1.103
1.182
1.098
1.210
1.208
1.150
1.256
1.343
1.290
0.574
1.30%
1.93%
11
Revenue
€896.8M
2.04%
1.00×
Cost of revenue
€434.0M
1.73%
0.97×
Operating expenses
€207.8M
2.52%
1.05×
Goodwill & intangibles
16.68%
Spread over hurdle
12.40%