60.74
Revenue€M
569.8
590.7
603.8
622.9
640.2
665.7
685.1
699.2
731.8
741.7
65.74
2.99%
3.05%
90
27.66
Revenue growth%
9.06
10.32
13.03
10.65
12.15
11.89
10.65
8.47
6.09
7.20
19.00
8.47
10.48
93
18.33
Gross margin%
24.44
25.94
27.18
28.20
25.35
24.35
25.75
23.01
21.55
23.00
25.38
23.01
24.89
38
26.11
Operating margin%
14.75
14.20
13.90
13.47
10.83
10.16
10.62
8.72
11.45
12.05
8.02
10.62
11.75
54
27.29
Net margin%
6.89
4.43
7.20
5.71
3.94
1.61
0.40
0.40
1.57
4.17
18.99
1.57
4.05
49
31.17
P/E ratio (avg)x
41.17
42.54
46.31
54.61
52.41
50.05
55.18
54.39
52.06
57.16
8.826
54.39
52.23
79
33.09
EV/EBITx
18.16
18.86
16.03
14.21
15.02
16.25
17.25
16.42
16.04
16.19
16.38
16.25
16.22
59
18.40
FCF yield (avg)%
19.48
17.12
14.40
15.90
12.94
10.73
11.97
14.68
15.08
16.72
2.50
14.68
14.88
22
14.47
FCF margin%
14.09
15.92
17.82
18.65
21.63
22.21
24.93
22.57
25.05
27.32
25.71
24.93
21.92
83
1.125
FCF / Net incomex
0.172
0.194
0.196
0.225
0.241
0.280
0.294
0.320
0.341
0.335
1.222
0.320
0.261
9
20.08
ROIC%
8.55
8.36
5.79
7.41
6.36
4.02
2.17
3.85
1.99
0.40
15.86
2.17
4.91
69
11.83
Return on equity%
21.13
22.24
22.85
21.75
21.49
20.40
21.34
19.40
18.23
16.69
4.01
19.40
21.23
15
28.74
Return on assets%
24.73
22.00
19.79
17.79
19.73
19.02
18.46
18.69
16.82
19.07
2.85
18.69
19.04
45
1.91
EPS€
1.70
1.72
1.67
1.60
1.81
1.80
1.95
1.96
2.10
1.96
2.09
1.57%
1.46%
—
28.89
EPS growth%
18.12
16.87
17.41
18.00
18.64
18.18
17.84
18.73
21.26
23.71
2.01
18.73
18.15
76
1.67
Bookvalue per sh€
0.59
0.55
0.54
0.50
0.53
0.53
0.48
0.49
0.42
0.47
2.25
(2.34%)
(3.31%)
—
2.65
FCF per share€
0.91
0.95
0.95
0.89
0.90
0.89
0.96
1.04
1.07
1.05
1.53
3.05%
1.57%
—
2.70
Dividend per sh€
3.92
4.29
4.82
4.74
5.14
5.72
5.49
6.23
7.36
8.09
2.58
9.47%
8.74%
—
4.88
Div yield (avg)%
8.53
8.12
7.31
6.82
8.58
8.63
6.85
7.53
9.40
10.73
26.82
8.63
8.33
57
20.43
Payout ratio%
18.92
21.09
22.52
21.64
18.78
21.40
21.06
23.99
24.48
22.44
24.86
22.44
21.52
55
107.0
Shares (diluted)M
121.1
117.7
117.9
116.0
135.0
155.1
147.0
154.8
171.7
173.0
107.0
5.09%
5.21%
78
18.42
Buyback yield%
10.98
10.22
11.80
9.47
8.43
9.96
10.56
11.47
8.80
10.15
20.58
10.15
10.19
18
0.630
D/E ratiox
1.208
1.188
1.058
1.033
1.117
1.060
1.136
1.013
1.081
1.107
1.381
1.081
1.094
78
175.2
Enterprise value€M
507.9
522.4
528.0
529.4
500.0
546.0
543.0
610.9
581.7
647.8
594.5
5.31%
2.09%
29
0.276
LT debt€B
0.687
0.782
0.849
1.002
1.020
1.074
1.048
1.008
0.985
1.103
0.238
1.58%
6.19%
38
Revenue
€741.7M
3.05%
1.00×
Cost of revenue
€378.6M
3.02%
1.00×
Operating expenses
€175.8M
3.41%
1.04×
Property and equipment
16.27%