229.3
Revenue€M
513.1
524.7
537.1
548.2
577.6
589.9
613.5
633.2
654.6
695.8
241.4
3.79%
3.23%
67
29.30
Revenue growth%
28.12
30.53
28.70
26.71
24.82
26.96
24.68
25.27
28.08
25.32
8.92
25.32
26.84
71
23.52
Gross margin%
14.89
16.97
17.96
19.41
16.64
17.95
17.54
18.37
15.76
14.84
25.38
17.54
17.26
24
23.18
Operating margin%
8.35
9.69
8.10
5.30
7.49
7.48
9.50
11.32
12.71
15.51
13.44
11.32
8.93
80
9.01
Net margin%
26.76
25.88
23.33
21.38
23.00
25.57
22.84
22.59
22.35
20.29
23.84
22.59
22.92
15
37.71
P/E ratio (avg)x
34.98
41.06
44.21
46.78
51.90
60.27
69.11
65.62
67.70
75.69
14.16
67.70
56.08
17
25.21
EV/EBITx
21.25
22.84
25.57
26.40
31.39
37.61
39.55
41.51
47.25
56.85
20.57
41.51
34.50
75
7.06
FCF yield (avg)%
14.97
13.99
13.36
14.26
11.56
11.66
12.86
11.69
13.29
15.23
3.22
12.86
13.32
69
20.27
FCF margin%
26.20
24.10
21.26
22.25
23.13
24.77
23.30
26.05
27.28
29.52
9.84
26.05
24.44
53
1.398
FCF / Net incomex
1.071
1.110
1.130
1.069
1.073
1.164
1.116
1.134
1.221
1.288
1.253
1.164
1.123
27
3.15
ROIC%
31.95
30.39
31.75
31.64
31.69
29.47
28.51
29.90
31.24
30.24
26.20
29.90
30.81
23
22.53
Return on equity%
3.08
2.36
0.40
1.12
0.40
0.45
0.40
1.37
2.58
1.73
7.73
1.37
1.25
46
21.00
Return on assets%
19.68
18.71
20.63
20.16
18.37
19.68
18.10
16.08
18.17
18.28
28.86
18.17
18.54
81
0.36
EPS€
0.76
0.80
0.84
0.80
0.85
0.78
0.87
0.99
1.07
1.19
0.40
6.97%
5.74%
—
10.52
EPS growth%
14.87
17.82
18.85
19.00
17.84
19.30
19.59
20.31
20.17
17.23
16.27
19.59
18.93
78
1.22
Bookvalue per sh€
0.99
1.08
1.18
1.36
1.53
1.68
1.85
1.95
2.20
2.08
1.01
6.27%
9.18%
—
1.29
FCF per share€
0.46
0.51
0.53
0.56
0.52
0.56
0.51
0.47
0.45
0.43
1.81
(3.82%)
(0.98%)
—
1.23
Dividend per sh€
0.30
0.28
0.28
0.28
0.26
0.28
0.26
0.29
0.27
0.27
1.62
0.29%
(1.67%)
—
13.56
Div yield (avg)%
12.90
14.85
16.64
19.59
21.29
19.81
19.72
19.84
18.39
15.41
14.70
19.72
18.99
93
7.95
Payout ratio%
22.63
22.56
25.09
22.90
20.93
22.96
21.87
24.61
22.98
24.00
16.39
22.98
22.93
54
105.2
Shares (diluted)M
145.3
154.9
136.0
149.3
141.6
126.9
132.7
137.7
135.2
145.1
105.3
0.49%
0.52%
82
28.37
Buyback yield%
19.63
17.22
15.94
18.84
19.34
18.96
19.61
22.27
24.36
21.83
10.94
21.83
19.48
83
0.364
D/E ratiox
1.062
1.129
1.224
1.339
1.374
1.336
1.261
1.138
1.165
1.115
1.244
1.165
1.194
78
617.3
Enterprise value€M
214.2
235.0
244.1
289.6
323.2
329.0
388.2
409.4
425.5
413.2
530.8
5.04%
7.83%
10
436.4
LT debt€M
496.5
464.6
474.2
468.8
511.5
510.1
554.3
562.1
615.6
661.1
209.4
5.26%
3.11%
22
Revenue
€695.8M
3.23%
1.00×
Cost of revenue
€412.5M
3.37%
1.01×
Operating expenses
€174.9M
3.12%
0.99×
Cash and investments
20.11%
Property and equipment
19.73%
Spread over hurdle
19.36%