325.6
Revenue€M
341.1
344.0
349.8
349.3
360.7
362.6
364.4
379.7
391.6
398.5
337.6
2.01%
1.79%
30
25.51
Revenue growth%
7.95
5.81
3.84
6.26
7.10
4.63
3.61
1.87
0.40
0.40
27.10
1.87
4.23
54
14.71
Gross margin%
20.54
21.12
19.32
22.24
24.18
26.04
23.26
23.06
24.57
22.81
24.46
23.26
22.93
7
22.60
Operating margin%
13.06
11.65
9.94
7.94
8.02
6.18
8.68
9.35
12.17
11.33
14.97
9.35
9.64
88
10.85
Net margin%
15.44
17.52
17.34
15.84
16.93
16.60
15.62
14.91
14.88
16.26
29.30
15.62
16.05
74
32.23
P/E ratio (avg)x
22.37
24.72
25.89
27.63
29.22
34.17
35.14
34.97
38.81
42.57
34.79
35.14
31.70
16
28.80
EV/EBITx
20.81
18.87
18.18
17.03
14.98
15.47
15.69
14.08
14.81
12.59
19.51
14.81
15.58
36
2.58
FCF yield (avg)%
1.57
4.21
2.75
0.40
2.13
2.67
0.72
0.40
2.99
1.76
21.95
1.76
1.94
80
15.39
FCF margin%
30.41
33.20
32.41
31.99
34.51
36.87
37.21
34.63
32.18
30.68
10.11
34.63
32.80
43
1.225
FCF / Net incomex
1.516
1.470
1.686
2.006
2.398
2.572
3.067
3.216
3.364
3.530
0.187
3.216
2.485
41
14.71
ROIC%
6.43
8.77
11.44
13.10
14.00
13.47
14.26
16.33
13.94
12.61
15.90
13.94
13.29
66
13.02
Return on equity%
6.84
9.02
11.05
10.84
10.33
8.61
9.33
8.93
11.43
9.75
14.40
9.33
9.54
41
7.17
Return on assets%
30.24
30.29
29.05
28.70
29.18
28.80
28.21
27.65
29.73
27.14
7.33
28.21
28.93
37
3.11
EPS€
3.49
3.41
3.45
3.28
3.73
3.56
3.78
3.86
3.81
3.84
3.36
0.58%
0.70%
—
14.13
EPS growth%
12.43
9.85
10.65
9.79
10.88
10.23
10.60
10.01
9.58
7.01
16.82
10.01
10.12
21
3.37
Bookvalue per sh€
4.32
4.20
4.26
4.93
4.72
5.51
5.86
6.36
6.41
7.40
4.44
9.42%
5.24%
—
2.45
FCF per share€
6.71
6.86
7.28
7.06
7.21
8.32
8.99
10.10
9.89
11.30
2.30
9.39%
5.21%
—
1.10
Dividend per sh€
1.53
1.55
1.48
1.62
1.57
1.73
1.74
1.68
1.86
2.12
3.69
6.21%
4.10%
—
14.99
Div yield (avg)%
14.23
13.32
12.24
10.13
11.80
14.24
11.26
9.00
6.05
6.26
15.24
9.00
11.53
31
16.92
Payout ratio%
9.30
6.90
7.12
5.67
7.82
9.34
10.22
7.89
8.66
8.57
28.70
8.66
8.23
69
67.64
Shares (diluted)M
82.38
88.21
85.16
101.8
107.0
123.8
131.6
149.9
161.8
181.0
68.58
11.09%
8.17%
83
26.62
Buyback yield%
10.58
10.94
8.21
6.63
6.20
5.28
3.24
0.64
0.40
1.76
8.70
1.76
5.74
42
0.727
D/E ratiox
0.557
0.658
0.690
0.773
0.894
1.060
1.098
1.229
1.326
1.431
1.509
1.229
0.977
49
175.8
Enterprise value€M
282.4
321.4
362.0
386.1
428.8
400.0
428.9
458.5
472.8
427.0
276.7
(0.09%)
5.45%
32
246.4
LT debt€M
212.5
228.5
235.3
270.5
294.0
327.2
359.5
431.5
502.6
568.3
112.8
14.09%
10.83%
89
Revenue
€398.5M
1.79%
1.00×
Cost of revenue
€278.9M
1.79%
1.00×
Operating expenses
€65.96M
2.60%
1.08×