77.55
Revenue€M
354.4
370.7
400.9
436.9
467.1
494.0
524.2
567.1
604.6
641.7
83.36
6.56%
6.80%
56
19.65
Revenue growth%
18.30
16.08
14.18
12.82
13.37
11.11
10.46
7.51
7.22
6.58
27.62
7.51
11.96
5
13.68
Gross margin%
13.31
10.81
12.95
13.62
12.20
12.36
13.44
10.62
13.32
16.10
22.97
13.32
13.13
91
11.72
Operating margin%
17.70
15.39
12.74
11.33
8.42
7.58
10.14
8.58
7.26
9.79
6.81
8.58
9.97
88
15.23
Net margin%
6.79
9.72
11.06
11.65
12.30
10.51
8.54
7.47
7.86
5.27
26.14
7.86
9.13
19
35.31
P/E ratio (avg)x
24.21
24.11
22.74
25.33
22.65
20.76
21.04
20.76
20.87
22.11
15.72
20.87
22.38
67
26.93
EV/EBITx
8.908
8.189
7.747
7.053
7.327
7.902
8.294
7.516
7.244
7.713
15.58
7.713
7.730
86
17.68
FCF yield (avg)%
9.06
6.27
8.89
6.19
9.10
8.56
9.11
11.62
10.78
10.23
27.18
10.23
9.08
79
11.40
FCF margin%
22.91
22.33
25.01
24.02
26.24
24.87
26.55
26.72
27.72
26.76
20.59
26.72
25.62
72
0.443
FCF / Net incomex
1.627
1.488
1.479
1.437
1.349
1.203
1.053
1.139
1.175
1.167
1.427
1.167
1.276
54
27.79
ROIC%
28.41
29.83
27.82
29.91
30.11
27.47
29.50
27.63
28.49
29.58
2.10
28.49
29.00
62
19.88
Return on equity%
9.33
11.19
13.07
14.73
13.99
11.17
10.62
11.91
13.13
11.03
7.53
11.17
11.55
26
15.52
Return on assets%
11.35
12.42
11.44
12.18
12.61
11.74
11.27
8.58
8.82
9.90
16.94
9.90
11.39
93
1.72
EPS€
1.68
1.81
1.89
2.06
2.07
1.89
1.79
1.94
2.10
1.87
1.81
(2.01%)
(0.45%)
—
12.19
EPS growth%
18.36
16.42
17.60
18.00
17.02
16.10
13.47
15.60
17.17
18.33
4.04
16.10
17.10
71
1.50
Bookvalue per sh€
2.83
2.88
3.17
3.14
3.76
4.50
4.75
4.85
5.18
5.68
1.77
8.60%
7.34%
—
0.68
FCF per share€
1.00
1.12
1.06
1.03
1.00
1.01
1.04
1.21
1.32
1.33
0.53
5.82%
3.78%
—
1.84
Dividend per sh€
1.72
1.55
1.41
1.31
1.47
1.56
1.40
1.53
1.54
1.39
1.10
(1.15%)
(1.45%)
—
16.55
Div yield (avg)%
24.00
21.14
21.22
21.98
20.06
18.64
19.93
22.45
24.49
27.25
11.03
22.45
21.60
38
13.34
Payout ratio%
31.20
33.86
36.79
36.10
38.05
35.83
36.73
34.83
36.80
36.82
7.99
36.73
36.41
56
99.82
Shares (diluted)M
90.29
82.36
72.05
77.46
68.69
60.18
65.52
65.23
70.69
64.59
102.0
(1.22%)
(2.98%)
23
15.96
Buyback yield%
20.53
17.81
16.51
19.13
21.65
23.47
21.38
19.92
22.88
20.89
11.66
21.38
20.71
63
0.594
D/E ratiox
2.686
3.111
3.378
3.430
3.913
4.192
4.689
5.405
5.777
5.472
0.403
5.405
4.053
51
0.304
Enterprise value€B
0.670
0.781
0.860
0.944
0.880
1.023
0.988
0.981
0.919
1.004
0.431
2.67%
4.12%
48
139.3
LT debt€M
622.3
624.4
694.7
633.9
696.1
681.2
774.5
846.1
896.0
895.5
187.3
5.17%
4.88%
14
Revenue
€641.7M
6.80%
1.00×
Cost of revenue
€329.1M
6.97%
1.02×
Operating expenses
€107.5M
6.66%
0.99×