625.1
Revenue€M
607.5
624.5
642.1
680.9
708.6
727.3
746.8
788.2
798.1
839.8
652.5
3.46%
3.59%
87
11.27
Revenue growth%
15.30
18.20
20.85
20.15
21.83
23.19
26.07
24.97
25.68
23.82
3.25
24.97
22.51
37
26.53
Gross margin%
24.05
22.13
20.20
18.01
17.31
17.77
16.84
16.30
14.36
11.88
20.37
16.30
17.54
42
2.37
Operating margin%
4.27
7.18
5.16
4.60
7.54
5.62
3.09
2.94
0.78
0.51
24.24
2.94
4.44
63
13.53
Net margin%
4.12
2.30
0.40
2.54
4.99
6.33
3.89
4.44
3.69
3.91
29.01
3.91
3.90
50
19.08
P/E ratio (avg)x
19.34
17.83
17.04
15.03
15.04
15.41
15.46
15.76
17.11
16.26
19.96
15.76
16.01
86
21.04
EV/EBITx
63.19
64.77
68.51
74.45
82.41
95.24
98.86
108.8
120.0
137.7
35.57
108.8
88.82
35
7.66
FCF yield (avg)%
27.93
28.40
29.51
28.18
30.32
32.64
35.55
34.77
33.02
32.92
20.37
33.02
31.48
47
2.30
FCF margin%
5.81
8.57
9.08
10.70
7.74
5.06
5.85
6.45
6.07
8.50
24.90
6.07
7.10
91
1.565
FCF / Net incomex
0.492
0.497
0.458
0.406
0.424
0.423
0.381
0.401
0.435
0.428
0.589
0.423
0.426
10
7.30
ROIC%
19.09
18.32
17.25
15.37
15.99
16.35
13.79
12.75
12.49
14.43
28.25
13.79
15.68
12
14.72
Return on equity%
5.93
3.63
2.36
2.00
1.94
0.40
2.61
1.36
3.62
5.85
9.43
2.61
2.48
12
20.85
Return on assets%
22.82
23.69
22.95
20.35
22.76
23.59
22.88
24.58
22.38
25.20
21.79
23.59
22.91
67
45.52
EPS€
21.80
22.65
22.45
24.04
23.88
23.23
26.54
30.82
32.23
35.70
50.14
8.37%
6.48%
—
11.54
EPS growth%
25.17
23.28
21.73
23.64
25.58
24.83
22.98
22.79
20.75
20.31
29.12
22.79
23.13
51
30.95
Bookvalue per sh€
50.81
59.63
65.96
74.47
78.60
83.53
89.97
100.77
110.66
111.43
16.52
7.23%
7.68%
—
37.40
FCF per share€
73.32
78.13
89.59
102.73
118.25
117.63
135.66
132.04
146.22
146.06
15.96
4.32%
7.47%
—
9.07
Dividend per sh€
39.11
43.57
44.24
49.05
51.39
61.44
65.28
78.02
83.30
87.64
21.15
11.27%
9.71%
—
19.11
Div yield (avg)%
17.57
17.65
17.51
15.29
16.38
18.10
17.72
17.00
16.84
17.41
4.44
17.41
17.46
57
3.60
Payout ratio%
1.13
3.02
0.40
1.08
2.64
0.40
0.40
1.56
2.00
0.40
22.20
0.40
1.10
54
8.631
Shares (diluted)M
6.643
7.194
7.126
7.334
7.308
6.881
7.347
7.615
7.762
8.273
8.137
2.51%
2.66%
50
14.45
Buyback yield%
4.21
3.15
3.99
3.33
1.51
0.67
2.91
0.83
0.73
3.36
9.08
0.83
3.03
19
0.126
D/E ratiox
2.214
2.555
3.098
3.394
3.983
3.897
4.154
4.070
4.440
5.117
1.070
4.154
3.940
30
433.4
Enterprise value€M
646.5
665.9
669.6
646.0
674.7
721.7
765.0
679.4
647.6
585.5
337.7
(2.80%)
(0.14%)
20
486.6
LT debt€M
500.8
540.9
487.0
467.7
474.4
469.4
486.4
544.5
579.7
641.1
663.7
6.21%
1.59%
19
Revenue
€839.8M
3.59%
1.00×
Cost of revenue
€552.3M
3.87%
1.03×
Operating expenses
€119.6M
3.48%
0.99×
Goodwill & intangibles
17.11%
Property and equipment
15.86%