229.5
Revenue€M
577.2
605.4
633.9
647.1
684.1
692.5
720.2
734.6
754.6
792.9
241.9
2.99%
3.73%
55
12.54
Revenue growth%
9.30
12.16
10.66
13.18
11.71
11.50
10.15
8.72
9.82
12.05
9.28
10.15
11.08
12
6.83
Gross margin%
23.00
20.45
21.93
20.14
22.70
25.19
27.00
28.29
25.81
24.78
9.03
25.81
23.89
86
26.32
Operating margin%
28.70
28.81
28.34
28.32
29.06
30.42
32.87
30.30
27.86
25.63
8.56
30.30
28.75
14
22.47
Net margin%
17.60
20.49
21.67
20.45
19.72
16.94
17.45
20.17
19.64
16.67
11.60
17.45
19.68
93
31.13
P/E ratio (avg)x
45.00
45.75
50.33
48.50
50.45
49.47
53.03
60.89
66.80
73.86
33.57
60.89
50.39
37
23.19
EV/EBITx
42.88
48.01
52.95
50.58
54.15
58.01
65.32
68.13
68.56
69.96
25.64
68.13
56.08
67
7.40
FCF yield (avg)%
8.80
7.95
7.97
7.89
8.07
10.98
9.07
10.79
8.81
10.77
2.97
10.77
8.81
15
3.66
FCF margin%
22.99
23.96
23.27
20.39
18.00
20.74
23.33
24.10
21.50
20.07
17.78
21.50
22.24
15
1.197
FCF / Net incomex
1.668
1.503
1.544
1.510
1.617
1.542
1.738
1.898
1.849
1.943
0.274
1.849
1.643
45
24.35
ROIC%
22.60
22.92
21.42
22.54
22.53
20.22
19.45
22.22
25.11
27.21
7.10
22.22
22.54
34
25.83
Return on equity%
22.45
20.41
22.89
22.12
23.54
25.97
28.07
29.36
32.34
31.98
20.07
29.36
24.76
40
10.07
Return on assets%
14.48
16.86
17.38
16.93
14.57
13.30
15.53
13.94
11.08
10.09
25.86
13.30
14.52
41
98.47
EPS€
34.55
37.62
42.52
42.38
41.04
45.67
46.61
52.00
50.01
46.01
101.33
2.31%
4.04%
—
28.25
EPS growth%
22.63
25.29
23.68
25.21
26.02
24.00
26.61
24.14
24.28
24.50
24.77
24.28
24.39
40
41.85
Bookvalue per sh€
102.82
104.12
114.28
106.00
117.55
125.90
130.51
123.75
128.46
123.84
90.29
1.05%
2.28%
—
79.66
FCF per share€
66.67
62.21
58.19
50.72
43.24
44.33
39.04
33.35
35.36
34.02
58.83
(4.68%)
(6.30%)
—
63.41
Dividend per sh€
69.44
66.53
73.97
79.45
85.49
96.79
88.11
89.02
88.35
84.00
76.97
(0.35%)
1.39%
—
26.90
Div yield (avg)%
16.12
17.47
15.66
15.69
14.20
12.61
13.49
11.98
10.11
11.34
19.01
11.98
13.85
81
11.06
Payout ratio%
2.82
5.77
5.76
3.06
0.40
0.98
0.40
0.83
0.40
1.78
8.15
0.83
1.38
58
5.105
Shares (diluted)M
6.024
6.189
6.919
6.862
7.406
8.505
8.633
9.067
9.042
8.517
5.054
2.83%
4.95%
45
15.02
Buyback yield%
6.88
8.75
8.65
8.94
8.81
7.08
4.75
5.27
6.56
5.22
18.42
5.27
6.98
92
0.163
D/E ratiox
0.170
0.182
0.198
0.183
0.202
0.208
0.211
0.237
0.245
0.270
1.483
0.237
0.205
12
299.3
Enterprise value€M
40.95
41.72
36.78
35.20
33.30
32.95
34.84
31.37
33.82
36.68
268.4
1.95%
(1.38%)
35
43.85
LT debt€M
363.4
314.8
338.2
369.9
328.6
296.9
302.4
303.2
288.8
306.4
58.19
(1.39%)
(1.41%)
85
Revenue
€792.9M
3.73%
1.00×
Cost of revenue
€555.0M
3.73%
1.00×
Operating expenses
€158.4M
3.38%
0.97×
Property and equipment
16.31%
Spread over hurdle
(15.31%)