53.35
Revenue€M
253.3
269.4
294.8
316.0
347.7
384.0
420.1
454.2
495.9
546.8
56.07
9.48%
9.03%
78
5.63
Revenue growth%
8.06
10.63
10.62
11.26
12.73
13.17
16.16
15.44
15.14
17.89
16.58
15.44
12.95
20
17.68
Gross margin%
0.40
1.97
1.07
2.53
2.41
3.77
3.21
4.12
3.85
4.57
12.08
3.85
2.87
53
4.94
Operating margin%
4.34
4.86
4.10
4.96
5.34
2.43
4.12
1.49
3.20
2.58
18.11
2.58
4.11
82
28.96
Net margin%
20.63
22.34
23.90
23.99
23.79
22.60
21.16
19.02
20.60
18.54
8.91
20.60
21.75
82
26.77
P/E ratio (avg)x
30.10
32.09
29.79
26.58
28.51
31.49
30.32
31.36
34.95
38.32
27.09
31.49
30.84
36
19.33
EV/EBITx
21.45
23.22
21.53
19.77
17.62
16.65
14.85
12.74
11.74
10.85
36.36
12.74
17.14
63
23.51
FCF yield (avg)%
17.32
14.87
12.25
15.11
14.83
16.47
18.52
19.41
21.27
24.08
24.74
19.41
16.90
32
7.21
FCF margin%
18.64
17.40
18.54
15.59
15.34
14.99
14.44
16.33
18.19
20.17
4.07
16.33
16.87
61
0.964
FCF / Net incomex
2.287
2.416
2.396
2.592
2.693
2.721
2.965
3.316
3.424
3.397
0.212
3.316
2.707
12
19.39
ROIC%
0.40
0.40
0.40
0.40
0.89
0.40
0.76
1.15
1.07
0.40
8.59
0.76
0.40
41
19.51
Return on equity%
22.65
23.09
21.93
21.73
23.30
22.21
24.01
25.59
24.44
25.63
9.74
24.44
23.19
13
7.21
Return on assets%
13.57
15.60
13.82
15.84
16.43
15.60
15.96
17.13
15.29
15.81
15.92
15.81
15.71
18
0.73
EPS€
1.74
1.77
1.72
1.57
1.43
1.36
1.48
1.43
1.30
1.44
0.76
0.14%
(1.25%)
—
14.72
EPS growth%
16.95
18.17
20.16
22.59
19.60
17.04
14.63
13.49
10.93
9.55
18.47
13.49
16.99
90
0.42
Bookvalue per sh€
1.34
1.28
1.27
1.23
1.13
1.15
1.22
1.32
1.40
1.39
1.67
4.14%
(0.54%)
—
1.62
FCF per share€
1.94
2.19
2.32
2.61
2.95
3.02
3.46
3.78
4.52
5.06
0.42
11.42%
11.53%
—
2.03
Dividend per sh€
0.80
0.71
0.66
0.68
0.62
0.54
0.49
0.49
0.51
0.47
1.20
(5.31%)
(6.45%)
—
21.01
Div yield (avg)%
12.76
12.52
12.34
12.68
10.71
10.70
11.64
13.84
16.73
19.59
23.46
13.84
12.60
73
7.92
Payout ratio%
10.33
12.37
15.35
14.88
13.08
14.98
12.50
12.57
14.40
14.09
10.49
14.09
13.59
59
122.4
Shares (diluted)M
146.4
130.1
119.4
104.6
113.1
122.4
136.0
146.4
144.1
154.1
128.3
6.38%
0.75%
93
23.76
Buyback yield%
21.53
24.41
25.35
23.73
23.51
20.69
23.11
24.99
24.18
24.19
7.73
24.18
23.95
91
0.270
D/E ratiox
2.023
2.257
2.376
2.269
2.165
2.256
2.518
2.407
2.739
2.861
0.469
2.518
2.322
69
17.36
Enterprise value€M
440.5
479.2
525.3
491.6
557.6
554.4
602.2
670.5
672.9
679.0
113.6
4.02%
5.49%
26
32.60
LT debt€M
130.9
135.1
139.9
139.2
148.1
141.2
138.2
130.3
140.2
144.7
46.51
(0.46%)
0.85%
80
Revenue
€546.8M
9.03%
1.00×
Cost of revenue
€271.0M
9.54%
1.05×
Operating expenses
€125.2M
8.66%
0.97×
Spread over hurdle
(2.88%)