167.0
Revenue€M
428.6
458.8
495.6
516.0
557.0
589.1
612.2
661.1
703.9
740.6
177.7
5.86%
6.31%
53
10.33
Revenue growth%
20.58
22.71
22.78
21.42
21.69
20.87
19.37
16.82
17.24
19.99
27.85
19.37
20.73
18
29.11
Gross margin%
22.20
22.36
22.52
20.19
19.45
20.85
23.81
22.72
19.76
19.98
6.88
20.85
21.53
51
29.84
Operating margin%
9.49
11.56
13.15
13.58
15.89
16.50
13.90
15.40
12.91
15.43
14.27
15.40
13.74
27
4.56
Net margin%
12.16
14.43
12.36
10.55
11.12
8.34
8.49
7.84
7.25
4.52
23.61
7.84
9.52
42
10.08
P/E ratio (avg)x
17.00
17.94
18.75
16.84
15.03
14.26
15.34
16.76
17.78
17.64
36.53
16.76
16.92
84
18.48
EV/EBITx
15.75
16.23
17.60
18.37
19.26
22.44
23.22
25.46
29.57
32.97
28.83
25.46
20.85
55
20.93
FCF yield (avg)%
12.99
11.45
10.33
7.78
7.42
7.94
6.42
4.55
6.22
8.14
9.34
6.42
7.86
20
20.40
FCF margin%
18.98
20.49
18.36
15.70
18.39
19.92
19.07
19.23
18.06
19.98
16.95
19.23
19.02
83
1.508
FCF / Net incomex
0.277
0.263
0.268
0.309
0.312
0.355
0.368
0.396
0.429
0.431
0.935
0.396
0.333
55
25.98
ROIC%
15.96
17.62
17.44
19.54
18.54
18.84
18.84
19.68
17.00
15.68
19.49
18.84
18.08
59
26.93
Return on equity%
29.64
32.11
32.95
32.55
31.02
33.47
31.01
28.83
28.45
28.15
13.32
28.83
31.01
77
6.30
Return on assets%
21.34
21.28
20.51
21.11
19.30
17.28
19.95
17.77
18.92
17.19
25.41
17.77
19.62
81
28.93
EPS€
22.73
23.66
22.75
23.93
25.99
26.54
28.77
29.46
28.07
29.78
30.40
2.76%
2.01%
—
23.95
EPS growth%
4.52
6.04
3.91
1.04
1.82
0.40
0.40
0.40
0.43
0.92
23.34
0.40
0.98
67
14.02
Bookvalue per sh€
51.43
52.52
54.76
64.71
73.73
71.10
70.69
70.26
72.35
85.76
16.20
3.07%
6.12%
—
25.51
FCF per share€
27.10
31.68
32.36
32.28
32.34
36.73
36.36
40.37
42.79
46.79
28.10
7.66%
5.47%
—
35.89
Dividend per sh€
28.39
31.70
30.74
31.35
33.59
34.81
39.72
40.73
39.38
42.04
9.03
4.59%
5.37%
—
28.54
Div yield (avg)%
16.47
18.16
19.39
17.97
20.71
21.46
23.16
24.20
23.61
25.52
14.17
23.61
21.09
84
15.62
Payout ratio%
8.76
10.57
9.26
6.65
5.75
4.58
5.94
6.52
4.41
4.11
6.80
4.58
6.23
57
17.94
Shares (diluted)M
29.87
29.69
33.07
33.57
38.04
36.39
34.30
35.66
41.97
41.03
18.31
1.52%
3.57%
64
10.41
Buyback yield%
17.53
19.95
19.94
22.29
24.23
27.06
28.59
27.43
28.02
26.17
13.62
27.43
25.20
45
1.461
D/E ratiox
2.255
2.404
2.417
2.644
3.025
3.471
4.105
4.364
4.951
5.062
0.423
4.364
3.248
15
0.373
Enterprise value€B
0.709
0.709
0.771
0.913
1.005
1.052
1.252
1.431
1.395
1.498
0.730
8.31%
9.67%
50
173.2
LT debt€M
311.7
324.3
348.2
313.4
270.4
253.0
255.9
244.6
244.5
257.8
140.6
(0.95%)
(1.85%)
57
Revenue
€740.6M
6.31%
1.00×
Cost of revenue
€518.5M
6.31%
1.00×
Operating expenses
€158.9M
6.75%
1.04×
Spread over hurdle
(19.81%)