87.58
Revenue€M
548.8
561.8
585.4
608.4
634.9
644.4
650.5
675.5
685.5
695.0
90.98
1.83%
2.65%
14
3.18
Revenue growth%
6.47
6.69
7.39
6.37
7.43
7.09
9.23
8.34
9.52
7.14
7.62
8.34
7.26
93
20.55
Gross margin%
31.21
32.61
29.98
29.65
29.86
28.54
28.49
27.84
29.36
32.24
11.42
28.54
29.76
44
7.79
Operating margin%
29.49
27.70
26.18
27.63
29.97
28.73
27.32
24.85
21.94
21.62
7.62
24.85
27.48
45
13.42
Net margin%
15.62
14.24
16.07
14.45
14.88
13.78
15.70
18.25
16.91
14.05
17.82
15.70
15.25
52
30.26
P/E ratio (avg)x
20.98
21.03
20.79
21.42
23.31
23.16
24.97
26.61
26.58
29.87
15.49
26.58
23.24
69
31.36
EV/EBITx
13.28
11.76
12.60
11.19
11.81
11.17
12.18
11.05
11.36
12.36
7.145
11.36
11.79
7
19.74
FCF yield (avg)%
27.34
25.92
25.70
23.01
21.46
22.57
24.71
23.63
25.92
27.62
29.50
24.71
25.21
38
28.03
FCF margin%
32.59
34.10
32.42
34.70
34.35
35.75
37.83
38.25
39.84
41.78
28.04
38.25
35.23
78
1.153
FCF / Net incomex
1.854
2.200
2.598
2.495
2.561
2.706
2.722
2.606
2.908
3.211
0.592
2.722
2.602
56
27.86
ROIC%
5.46
8.10
10.62
10.35
9.18
10.13
7.47
8.28
8.32
7.43
25.17
8.28
8.30
74
4.35
Return on equity%
11.43
9.32
12.16
13.77
15.42
15.78
13.17
10.77
8.18
9.26
14.87
10.77
11.79
59
15.00
Return on assets%
20.14
19.86
22.83
25.11
23.49
25.79
23.54
24.14
26.22
24.85
2.75
24.85
23.84
88
0.19
EPS€
0.40
0.41
0.43
0.41
0.37
0.38
0.36
0.38
0.36
0.34
0.21
(1.55%)
(0.97%)
—
25.25
EPS growth%
34.17
32.69
33.42
32.69
34.50
36.29
38.79
41.56
39.32
40.07
13.09
39.32
35.40
94
0.39
Bookvalue per sh€
0.58
0.63
0.64
0.64
0.68
0.73
0.79
0.92
1.03
1.00
0.81
8.03%
5.91%
—
0.66
FCF per share€
0.30
0.31
0.35
0.38
0.38
0.37
0.34
0.32
0.34
0.36
0.61
(1.42%)
1.96%
—
0.46
Dividend per sh€
0.95
0.81
0.74
0.71
0.65
0.67
0.68
0.73
0.75
0.77
0.45
3.30%
(2.03%)
—
12.17
Div yield (avg)%
6.32
5.22
2.25
0.40
0.40
0.40
1.08
2.40
1.26
1.04
15.48
1.08
1.17
19
8.13
Payout ratio%
17.64
16.20
15.20
12.60
13.72
16.11
16.13
14.69
13.53
12.96
26.58
14.69
14.94
81
504.4
Shares (diluted)M
464.6
407.1
358.0
377.4
403.6
370.4
330.3
312.5
276.8
265.0
502.4
(8.07%)
(5.12%)
95
3.96
Buyback yield%
17.06
17.93
18.25
17.03
18.93
19.81
20.49
20.17
19.77
16.92
24.00
19.81
18.59
73
0.479
D/E ratiox
0.448
0.464
0.460
0.398
0.402
0.380
0.369
0.358
0.327
0.305
1.766
0.358
0.389
82
0.284
Enterprise value€B
0.628
0.670
0.726
0.850
0.920
1.062
1.124
1.290
1.282
1.361
0.252
8.16%
9.50%
92
0.283
LT debt€B
0.792
0.920
0.869
0.949
0.922
0.917
1.077
1.125
1.180
1.152
0.557
4.54%
4.40%
87
Revenue
€695.0M
2.65%
1.00×
Cost of revenue
€473.7M
2.87%
1.02×
Operating expenses
€139.8M
2.51%
0.99×
Cash and investments
17.02%
Spread over hurdle
56.96%