277.3
Revenue€M
240.6
263.2
289.4
312.4
342.0
378.2
418.5
456.0
503.1
539.9
307.8
9.56%
9.49%
13
25.56
Revenue growth%
25.92
26.92
28.35
26.86
26.62
24.70
21.86
23.10
21.29
23.84
24.54
23.10
25.31
90
14.25
Gross margin%
3.73
2.77
3.25
3.83
2.10
0.40
1.87
1.73
2.60
4.80
7.07
1.87
2.68
26
22.34
Operating margin%
26.38
23.43
23.64
25.43
24.97
22.98
24.00
26.36
25.11
25.02
21.93
25.02
25.00
10
19.66
Net margin%
29.25
30.80
29.65
28.21
26.72
25.96
23.71
25.20
23.63
25.88
24.84
25.20
26.34
54
28.95
P/E ratio (avg)x
32.99
29.29
31.55
30.34
33.76
32.44
33.65
30.30
28.35
29.21
9.547
30.30
30.95
22
28.26
EV/EBITx
20.58
18.93
17.53
16.20
15.86
17.30
17.32
15.25
14.65
15.29
12.99
15.29
16.75
33
8.15
FCF yield (avg)%
28.91
26.61
23.65
24.87
22.80
23.95
22.48
20.28
20.64
22.70
21.88
22.48
23.23
35
15.64
FCF margin%
5.94
3.84
5.88
4.83
5.47
2.68
0.40
0.40
0.40
0.40
12.14
0.40
3.26
12
1.677
FCF / Net incomex
1.189
1.216
1.166
1.289
1.238
1.461
1.617
1.553
1.604
1.743
0.743
1.604
1.375
41
13.24
ROIC%
2.92
0.60
0.65
2.19
1.15
2.79
2.83
1.21
0.66
1.71
17.82
1.71
1.46
11
7.00
Return on equity%
20.02
18.40
19.56
17.37
15.21
18.02
16.32
14.20
14.75
13.26
21.95
14.75
16.85
26
17.50
Return on assets%
7.62
10.41
11.21
8.52
8.88
8.16
8.50
11.44
8.94
6.90
26.26
8.50
8.70
65
0.72
EPS€
2.39
2.33
2.42
2.22
2.29
2.42
2.25
2.41
2.39
2.18
0.75
(0.94%)
(2.00%)
—
17.54
EPS growth%
18.80
21.67
24.04
21.60
22.61
21.35
23.52
22.55
22.38
23.09
16.25
22.55
22.46
21
2.61
Bookvalue per sh€
3.12
3.39
3.36
3.37
3.34
3.17
3.57
3.61
3.74
3.74
0.81
2.30%
3.16%
—
1.74
FCF per share€
2.42
2.61
2.35
2.45
2.58
2.61
2.50
2.53
2.65
2.86
1.92
2.07%
1.02%
—
0.86
Dividend per sh€
3.72
4.13
4.02
4.14
4.43
5.00
4.80
5.28
6.17
7.34
1.45
10.61%
8.71%
—
26.30
Div yield (avg)%
2.81
1.46
4.27
4.21
5.88
8.14
10.71
8.87
8.24
7.56
29.47
8.24
6.72
85
12.00
Payout ratio%
16.56
19.42
18.87
21.64
20.78
21.43
23.14
21.30
20.68
23.60
24.21
21.43
21.04
46
157.0
Shares (diluted)M
129.9
123.1
116.3
110.4
107.7
93.87
83.92
80.45
84.20
91.05
159.2
(3.30%)
(3.48%)
81
3.50
Buyback yield%
8.17
8.36
5.37
6.47
4.61
3.43
0.81
0.40
2.50
5.04
8.41
2.50
4.82
38
1.253
D/E ratiox
0.624
0.600
0.691
0.783
0.782
0.928
0.962
1.110
1.118
1.320
0.507
1.110
0.856
18
19.93
Enterprise value€M
338.5
331.6
342.2
324.1
333.8
291.0
296.7
325.0
291.1
274.2
43.75
(3.86%)
(3.40%)
35
208.9
LT debt€M
26.45
25.29
26.77
26.94
29.05
29.50
29.59
30.98
31.68
31.26
236.5
1.47%
1.46%
42
Revenue
€539.9M
9.49%
1.00×
Cost of revenue
€346.9M
9.25%
0.98×
Operating expenses
€60.40M
10.25%
1.07×
Property and equipment
18.38%
Cash and investments
17.41%
Goodwill & intangibles
17.16%