221.9
Revenue€M
262.9
278.6
305.8
328.8
351.1
371.8
397.7
436.8
476.1
514.8
246.1
7.95%
7.92%
27
4.87
Revenue growth%
15.71
18.57
19.65
21.77
22.89
20.03
18.58
19.15
21.25
23.92
26.45
20.03
19.84
55
28.26
Gross margin%
10.52
7.84
6.22
6.68
9.43
7.48
8.99
8.73
5.86
8.32
25.05
8.32
8.08
72
21.28
Operating margin%
27.31
26.07
28.47
26.95
29.00
30.22
29.32
30.58
27.74
25.54
9.17
29.32
28.10
37
15.55
Net margin%
21.66
22.66
24.40
23.51
24.75
26.82
24.29
23.18
25.36
26.47
29.90
25.36
24.34
6
37.58
P/E ratio (avg)x
20.47
21.93
24.86
24.68
23.65
27.01
24.84
24.40
22.85
22.68
31.67
24.40
24.03
67
11.36
EV/EBITx
30.82
26.62
27.30
24.75
25.32
23.06
22.88
20.81
18.34
17.12
32.81
20.81
23.91
41
23.42
FCF yield (avg)%
4.79
3.51
1.86
4.85
5.84
3.47
2.42
0.75
3.18
3.09
3.74
3.09
3.33
33
17.76
FCF margin%
13.82
15.49
12.51
14.66
17.46
17.61
18.97
18.79
16.38
13.98
12.57
17.61
15.93
51
1.551
FCF / Net incomex
0.116
0.112
0.127
0.144
0.136
0.128
0.143
0.151
0.146
0.150
1.738
0.146
0.139
88
9.38
ROIC%
8.45
9.59
6.91
8.82
6.04
5.27
3.54
2.25
0.40
3.06
3.53
3.06
5.66
34
27.59
Return on equity%
4.40
4.35
2.44
0.40
2.90
5.50
7.97
9.18
6.74
6.87
6.64
6.87
4.95
34
15.89
Return on assets%
34.58
31.95
30.57
27.82
28.67
28.93
31.80
34.67
32.08
35.00
21.07
32.08
31.87
92
0.54
EPS€
0.63
0.60
0.60
0.54
0.58
0.64
0.59
0.64
0.62
0.61
0.57
0.76%
(0.67%)
—
11.91
EPS growth%
31.66
34.64
33.74
31.19
33.99
31.35
31.04
31.19
29.05
26.52
20.68
31.04
31.27
14
0.30
Bookvalue per sh€
0.60
0.58
0.55
0.63
0.70
0.80
0.78
0.89
0.85
0.97
0.68
6.66%
5.44%
—
0.12
FCF per share€
0.61
0.70
0.82
0.86
0.90
0.96
1.10
1.26
1.35
1.51
0.59
10.97%
9.41%
—
0.44
Dividend per sh€
0.48
0.50
0.47
0.46
0.40
0.42
0.45
0.42
0.42
0.39
0.59
(0.23%)
(1.96%)
—
6.67
Div yield (avg)%
22.99
25.66
27.72
30.28
27.57
25.62
24.34
21.93
22.43
25.10
3.10
24.34
25.36
72
5.15
Payout ratio%
30.95
31.46
29.21
31.16
32.50
32.42
31.50
31.41
33.93
31.27
7.26
31.50
31.44
78
262.4
Shares (diluted)M
309.6
319.4
328.5
292.9
266.8
258.5
237.2
259.3
259.0
239.3
260.9
(2.15%)
(2.85%)
63
17.45
Buyback yield%
17.75
15.26
17.57
18.66
16.07
16.01
18.72
19.50
18.46
16.30
19.21
18.46
17.66
21
1.598
D/E ratiox
1.287
1.240
1.157
1.266
1.107
1.058
1.025
0.886
0.810
0.892
0.923
0.892
1.082
73
56.15
Enterprise value€M
389.9
424.4
500.6
494.5
583.3
574.0
695.3
791.3
829.0
840.0
262.8
7.57%
9.21%
58
120.2
LT debt€M
466.8
520.3
531.4
571.2
579.7
541.9
562.5
585.2
620.9
662.1
368.1
2.69%
4.30%
9
Revenue
€514.8M
7.92%
1.00×
Cost of revenue
€360.3M
7.92%
1.00×
Operating expenses
€84.88M
8.12%
1.02×
Goodwill & intangibles
17.43%