534.8
Revenue€M
814.3
826.6
852.9
857.1
869.2
877.9
902.6
908.1
900.2
924.4
595.8
1.24%
1.44%
28
10.99
Revenue growth%
23.80
21.98
19.35
21.40
23.23
24.87
25.78
23.59
20.90
21.83
3.38
23.59
22.60
95
9.70
Gross margin%
17.79
16.08
13.78
14.19
15.80
18.03
20.18
19.63
18.18
18.16
7.08
18.18
17.91
70
3.68
Operating margin%
11.47
12.09
11.95
12.70
15.31
12.93
11.58
8.59
10.30
8.85
15.18
10.30
11.77
39
12.84
Net margin%
25.27
22.88
23.67
25.58
26.51
28.27
28.36
28.22
26.09
25.97
27.74
28.22
26.03
17
35.80
P/E ratio (avg)x
30.34
28.13
30.81
28.69
30.61
31.68
29.01
29.36
31.21
35.12
29.92
31.21
30.48
90
6.837
EV/EBITx
13.51
15.20
14.88
15.15
16.90
16.41
15.87
15.40
15.78
16.42
23.83
15.87
15.59
40
11.06
FCF yield (avg)%
25.27
22.85
20.23
22.33
22.75
21.22
21.63
24.59
21.91
20.52
22.83
21.63
22.12
72
24.57
FCF margin%
22.74
20.59
20.75
17.75
20.53
22.33
21.34
19.41
19.54
17.94
14.23
19.54
20.56
36
0.487
FCF / Net incomex
1.186
1.224
1.361
1.444
1.321
1.260
1.241
1.340
1.252
1.306
0.950
1.260
1.283
8
17.17
ROIC%
8.06
10.34
10.56
11.52
9.54
9.16
6.26
5.60
8.52
8.96
10.28
8.52
9.06
25
29.19
Return on equity%
21.48
19.38
18.32
20.59
22.99
25.87
25.10
25.25
26.99
24.28
2.88
25.25
23.63
69
9.14
Return on assets%
19.66
17.68
18.87
16.17
16.88
14.03
11.35
11.61
9.17
8.20
29.06
11.35
15.10
61
0.68
EPS€
0.27
0.32
0.36
0.37
0.42
0.45
0.43
0.51
0.49
0.54
0.70
5.02%
8.27%
—
28.10
EPS growth%
14.78
16.65
13.78
13.80
13.92
14.18
16.88
19.51
18.97
16.14
16.71
16.88
15.46
14
0.19
Bookvalue per sh€
0.91
0.97
1.11
1.35
1.56
1.73
2.05
2.24
2.56
2.61
0.57
10.87%
11.24%
—
0.35
FCF per share€
1.09
1.13
1.09
1.09
1.02
1.20
1.38
1.41
1.49
1.69
0.38
10.54%
4.10%
—
0.34
Dividend per sh€
0.97
1.05
1.01
1.05
1.21
1.41
1.39
1.32
1.52
1.73
0.44
7.37%
7.46%
—
11.36
Div yield (avg)%
3.38
1.63
1.78
2.06
2.18
2.10
1.36
2.15
1.66
0.93
21.40
1.66
1.92
87
24.48
Payout ratio%
13.39
11.32
10.17
9.24
11.75
9.41
7.72
7.01
4.56
6.89
22.64
7.01
9.32
28
219.7
Shares (diluted)M
243.3
261.1
266.0
264.1
253.6
269.4
272.2
264.5
298.3
284.3
217.5
2.31%
1.76%
92
25.25
Buyback yield%
10.64
11.71
12.46
12.39
15.29
17.64
19.06
17.53
19.68
22.08
27.92
19.06
16.41
8
1.501
D/E ratiox
2.114
2.014
1.921
2.253
2.167
2.378
2.563
2.944
3.241
3.289
0.265
2.944
2.315
79
0.238
Enterprise value€B
0.588
0.687
0.771
0.918
1.019
1.195
1.189
1.181
1.360
1.343
0.644
5.68%
9.11%
57
433.4
LT debt€M
583.5
627.5
588.9
575.8
578.6
618.5
638.9
719.1
793.2
908.5
170.3
9.45%
3.91%
51
Revenue
€924.4M
1.44%
1.00×
Cost of revenue
€647.1M
1.44%
1.00×
Operating expenses
€199.5M
1.29%
0.98×
Cash and investments
14.55%
Spread over hurdle
(3.69%)