559.5
Revenue€M
369.5
391.0
406.3
415.5
429.8
447.6
459.5
470.7
492.5
515.5
586.0
3.71%
3.96%
20
28.62
Revenue growth%
6.18
5.20
7.10
9.55
11.05
9.82
8.55
9.26
11.89
9.28
7.51
9.28
9.27
62
28.86
Gross margin%
17.81
18.14
18.80
16.20
14.23
12.74
15.28
15.83
14.67
15.97
19.97
15.28
15.90
75
18.28
Operating margin%
7.16
5.86
3.21
1.42
3.87
4.42
6.47
3.51
5.40
3.95
5.95
4.42
4.19
11
11.10
Net margin%
20.89
23.08
22.29
22.50
25.11
27.03
28.19
28.23
28.00
25.55
2.03
28.00
25.33
7
22.09
P/E ratio (avg)x
42.86
45.10
46.50
45.51
49.21
46.66
45.95
52.18
50.03
50.24
32.72
50.03
46.58
13
7.636
EV/EBITx
13.84
15.27
17.17
20.57
22.13
22.93
26.42
26.94
27.41
30.51
10.42
26.94
22.53
80
29.11
FCF yield (avg)%
4.53
3.24
0.91
0.40
2.04
0.40
0.97
1.38
0.40
0.47
8.78
0.47
0.94
70
24.47
FCF margin%
17.42
18.86
20.34
22.71
21.85
20.05
20.14
18.35
21.03
22.37
29.30
20.14
20.24
10
1.442
FCF / Net incomex
0.452
0.482
0.431
0.442
0.423
0.415
0.423
0.386
0.403
0.409
1.652
0.409
0.423
39
4.78
ROIC%
5.73
5.58
3.58
1.02
2.14
3.24
1.31
2.11
1.18
1.07
18.37
1.31
2.12
30
23.84
Return on equity%
15.86
14.55
13.25
12.57
9.96
10.46
8.11
7.61
6.94
4.81
6.93
7.61
10.21
87
11.61
Return on assets%
23.83
25.03
24.38
25.63
23.96
25.26
27.05
26.97
27.82
24.90
3.07
26.97
25.14
80
16.95
EPS€
21.49
21.16
21.11
20.01
22.43
24.38
23.66
22.73
22.38
24.97
17.65
2.17%
2.64%
—
28.94
EPS growth%
12.03
14.25
14.15
15.92
15.85
16.81
13.98
13.15
14.23
13.06
4.64
13.98
14.19
37
30.62
Bookvalue per sh€
18.66
18.17
16.90
18.93
17.73
17.56
16.81
17.43
17.77
16.73
22.60
(1.15%)
(0.12%)
—
26.78
FCF per share€
21.30
21.54
19.50
18.88
19.24
18.49
16.93
18.42
19.43
17.45
30.40
(1.94%)
(1.64%)
—
25.20
Dividend per sh€
22.64
24.84
27.58
24.59
22.60
21.14
19.95
21.00
21.58
21.47
7.30
(1.01%)
(1.10%)
—
16.57
Div yield (avg)%
8.76
7.71
4.93
6.01
4.88
6.94
7.80
9.77
11.34
12.91
26.42
9.77
7.75
39
2.52
Payout ratio%
16.92
19.72
20.55
18.49
17.53
16.79
16.64
18.95
19.28
19.79
19.19
18.95
18.72
47
12.60
Shares (diluted)M
16.38
16.90
18.77
18.51
18.06
19.75
22.27
22.23
22.07
23.83
12.56
5.71%
4.77%
47
13.56
Buyback yield%
31.16
29.84
32.17
31.24
28.54
27.39
27.85
25.37
26.34
28.42
11.17
27.39
28.48
57
0.858
D/E ratiox
0.877
0.791
0.713
0.643
0.613
0.620
0.656
0.648
0.683
0.746
1.111
0.656
0.670
36
440.0
Enterprise value€M
565.8
585.8
621.5
711.2
703.6
745.2
851.4
921.5
956.0
928.6
461.6
5.71%
4.59%
53
111.8
LT debt€M
313.1
304.3
290.0
297.1
303.6
341.5
400.0
453.9
471.7
445.7
179.9
7.98%
3.12%
70
Revenue
€515.5M
3.96%
1.00×
Cost of revenue
€273.2M
3.69%
0.97×
Operating expenses
€123.0M
4.72%
1.08×