65.18
Revenue€M
460.8
458.0
458.2
461.9
462.7
466.1
478.7
489.5
486.1
486.2
67.32
1.00%
0.81%
73
19.98
Revenue growth%
0.40
0.40
0.40
2.17
4.65
3.79
5.55
5.65
4.19
4.74
3.08
4.74
3.99
66
10.26
Gross margin%
3.37
3.01
5.88
3.36
5.95
4.38
6.33
8.17
8.11
9.02
21.39
8.11
5.92
15
21.31
Operating margin%
14.39
16.78
14.01
13.52
11.56
14.53
15.92
14.27
16.62
17.60
9.45
15.92
14.46
87
14.14
Net margin%
20.74
18.37
18.68
21.64
18.85
18.14
16.83
18.79
15.91
13.29
26.67
16.83
18.52
15
13.22
P/E ratio (avg)x
38.51
41.35
39.09
45.59
53.16
60.73
69.69
77.33
81.81
91.33
18.81
77.33
56.95
66
10.66
EV/EBITx
15.55
17.01
18.97
22.84
24.96
29.62
32.80
36.11
43.04
42.09
6.198
36.11
27.29
83
16.49
FCF yield (avg)%
11.93
13.11
10.34
12.27
11.10
12.51
14.09
11.76
10.93
9.03
23.48
11.76
11.84
55
4.92
FCF margin%
22.07
19.31
20.18
17.34
19.94
20.05
17.17
15.07
16.02
16.14
20.24
16.14
18.32
51
1.319
FCF / Net incomex
0.848
0.844
0.817
0.805
0.826
0.760
0.724
0.788
0.732
0.722
1.041
0.732
0.797
80
10.68
ROIC%
19.03
20.25
18.29
19.14
18.33
17.52
17.64
17.59
16.76
15.25
11.66
17.52
17.96
60
24.50
Return on equity%
20.72
19.30
20.91
23.34
21.25
20.58
19.76
22.33
24.58
22.29
3.53
22.29
21.08
68
26.86
Return on assets%
13.25
10.95
9.43
9.97
11.21
13.55
14.45
11.93
12.39
11.22
22.44
12.39
11.58
42
49.11
EPS€
92.57
85.54
89.70
97.06
96.01
92.13
102.97
101.73
98.27
102.64
54.86
1.34%
0.86%
—
6.44
EPS growth%
7.99
9.46
6.84
7.31
5.46
2.99
5.43
6.29
7.90
6.01
10.20
6.01
6.56
65
52.23
Bookvalue per sh€
90.60
93.52
96.00
89.07
92.81
84.96
88.40
99.30
103.98
107.68
74.27
3.02%
1.78%
—
64.49
FCF per share€
98.12
111.30
119.40
108.95
115.71
109.52
103.59
107.88
108.02
118.17
31.66
0.42%
2.18%
—
43.56
Dividend per sh€
64.58
58.14
60.84
55.43
50.67
45.75
49.97
49.75
50.68
44.11
24.76
(2.73%)
(3.27%)
—
20.90
Div yield (avg)%
21.41
20.24
17.35
19.64
22.31
24.49
26.95
28.26
28.14
25.83
29.80
26.95
23.40
73
28.84
Payout ratio%
1.09
1.77
3.38
2.23
3.69
2.81
2.84
0.95
3.53
2.32
12.62
2.81
2.57
62
7.395
Shares (diluted)M
9.812
10.47
10.21
11.71
12.48
12.53
12.53
12.26
12.86
13.77
7.658
1.98%
2.83%
34
13.07
Buyback yield%
12.61
12.23
15.06
12.34
12.47
13.80
16.22
13.88
16.40
16.23
11.16
16.22
13.84
88
0.865
D/E ratiox
0.237
0.249
0.238
0.269
0.284
0.282
0.314
0.306
0.320
0.300
1.470
0.306
0.283
67
312.9
Enterprise value€M
30.71
27.75
24.57
23.12
20.20
20.32
18.76
20.48
22.20
19.93
128.4
(0.27%)
(4.80%)
30
576.1
LT debt€M
610.3
671.1
648.6
584.9
573.7
582.9
611.2
553.2
555.5
530.8
273.9
(1.54%)
(0.85%)
69
Revenue
€486.2M
0.81%
1.00×
Cost of revenue
€280.9M
0.68%
0.99×
Operating expenses
€67.27M
0.62%
0.98×
Property and equipment
19.53%