590.8
Revenue€M
756.5
765.5
759.7
751.1
761.7
757.4
755.1
756.7
753.8
759.5
643.0
(0.06%)
(0.12%)
75
2.90
Revenue growth%
19.16
20.23
17.27
19.08
19.95
21.85
23.09
24.37
26.25
24.56
14.15
24.37
21.04
19
6.39
Gross margin%
10.52
7.80
7.79
9.27
6.91
6.21
8.47
7.46
9.66
7.86
28.99
7.86
7.83
32
11.23
Operating margin%
18.84
21.26
21.18
18.56
15.95
14.10
12.28
12.79
14.53
17.09
21.81
14.10
16.52
24
4.17
Net margin%
22.17
23.45
24.68
25.30
27.76
26.75
25.19
24.89
25.58
28.15
13.93
25.58
25.25
71
6.165
P/E ratio (avg)x
7.051
6.671
6.547
6.388
5.677
5.977
5.278
4.961
5.220
5.575
10.13
5.278
5.827
88
17.62
EV/EBITx
19.62
22.56
26.85
28.41
30.45
30.67
30.93
33.50
34.71
35.40
8.439
33.50
30.56
30
5.49
FCF yield (avg)%
17.76
14.86
13.00
10.38
13.18
14.43
13.93
16.52
16.82
17.27
28.74
16.52
14.64
58
15.70
FCF margin%
2.87
2.31
3.10
5.89
3.65
2.38
4.69
2.80
1.04
1.71
5.29
2.38
2.84
24
0.833
FCF / Net incomex
0.560
0.555
0.646
0.729
0.817
0.795
0.798
0.898
0.932
1.019
0.759
0.898
0.797
6
29.75
ROIC%
7.63
4.68
6.56
5.74
7.98
5.60
7.43
8.83
7.87
6.82
21.30
7.43
7.13
47
13.82
Return on equity%
15.72
15.53
17.94
18.69
17.69
16.63
14.61
14.21
12.07
14.46
11.54
14.46
15.62
17
16.36
Return on assets%
18.66
20.70
18.02
15.85
13.59
12.61
10.95
10.88
13.27
10.76
9.52
10.95
13.43
18
1.75
EPS€
0.80
0.80
0.72
0.69
0.72
0.74
0.74
0.76
0.79
0.76
1.87
1.22%
(1.49%)
—
24.50
EPS growth%
25.33
26.50
27.52
29.36
26.84
25.51
26.53
24.63
24.79
26.60
26.58
25.51
26.51
68
2.54
Bookvalue per sh€
4.89
5.11
4.87
4.59
4.71
4.51
4.96
5.02
4.80
5.10
1.59
1.60%
0.49%
—
3.20
FCF per share€
3.58
3.86
4.34
4.94
4.70
4.42
4.41
4.69
4.98
5.28
2.48
2.35%
3.81%
—
2.48
Dividend per sh€
5.78
6.68
7.70
7.60
7.93
7.68
8.04
9.09
9.08
10.17
4.09
5.10%
6.21%
—
5.14
Div yield (avg)%
16.55
16.34
18.75
20.25
20.84
21.88
21.62
22.67
20.10
17.70
12.09
21.62
20.17
64
28.26
Payout ratio%
24.93
26.61
28.47
25.93
26.72
25.15
27.64
29.31
28.34
30.20
7.05
28.34
27.18
81
64.01
Shares (diluted)M
68.73
78.95
86.86
88.16
91.86
97.81
97.33
110.1
109.6
111.4
63.35
3.93%
4.20%
15
26.08
Buyback yield%
13.22
10.82
9.12
8.49
10.43
7.74
7.65
6.99
5.29
7.66
5.54
7.65
8.12
62
0.259
D/E ratiox
1.821
2.147
2.404
2.808
3.097
3.077
3.308
3.497
4.127
4.758
1.741
3.497
3.087
44
360.6
Enterprise value€M
296.7
351.9
379.8
395.6
433.0
441.5
462.2
504.6
573.7
566.3
672.6
5.51%
6.76%
82
352.1
LT debt€M
328.3
320.8
331.1
307.1
302.5
285.7
275.0
255.0
266.2
223.9
340.3
(5.84%)
(3.92%)
91
Revenue
€759.5M
(0.12%)
1.00×
Cost of revenue
€374.2M
(0.46%)
0.97×
Operating expenses
€169.6M
0.20%
1.03×
Property and equipment
14.84%
Return on capital
140.87%
Spread over hurdle
132.18%