513.2
Revenue€M
433.2
465.5
491.6
515.4
541.9
569.2
602.2
647.1
705.3
540.6
609.3
6.47%
6.59%
78
10.30
Revenue growth%
22.80
21.31
23.11
20.89
20.11
20.12
22.83
25.32
26.05
27.99
17.22
22.83
22.06
85
3.94
Gross margin%
9.10
7.32
8.49
10.11
7.97
6.64
7.69
6.14
6.22
18.63
4.56
6.64
7.51
80
22.37
Operating margin%
12.68
14.63
15.62
15.65
15.71
13.42
11.92
14.43
13.74
8.09
23.00
13.74
14.25
22
13.89
Net margin%
1.46
0.40
2.85
1.07
1.15
1.56
3.69
6.59
4.13
12.73
22.87
3.69
1.51
9
25.53
P/E ratio (avg)x
50.66
55.85
63.78
63.31
75.12
89.37
101.8
113.2
132.7
8.914
32.50
101.8
69.45
61
31.75
EV/EBITx
50.43
59.38
59.76
66.11
74.27
75.91
79.49
89.01
88.08
19.06
30.56
79.49
70.19
89
21.16
FCF yield (avg)%
26.88
28.53
30.00
31.68
33.67
33.30
35.88
34.99
33.19
24.48
4.02
33.67
32.43
45
11.07
FCF margin%
21.14
18.83
19.91
19.98
21.04
18.86
21.00
18.85
18.53
4.88
3.99
18.86
19.94
51
0.315
FCF / Net incomex
0.824
0.889
0.888
1.003
0.967
1.036
1.143
1.187
1.110
0.490
0.935
1.110
0.985
41
19.34
ROIC%
31.46
31.60
28.86
29.60
30.55
29.97
32.28
33.80
31.92
17.22
6.54
31.92
31.53
42
18.34
Return on equity%
5.77
4.67
5.85
6.24
5.26
7.59
7.00
5.42
3.53
28.67
2.54
5.42
5.81
55
14.04
Return on assets%
11.26
10.09
9.14
10.07
9.50
9.20
6.47
7.48
7.80
20.41
10.68
7.80
9.35
70
1.31
EPS€
4.01
4.59
5.05
5.63
6.47
7.57
7.87
9.23
10.22
1.38
1.56
12.65%
12.32%
—
8.46
EPS growth%
18.36
18.76
16.12
14.01
16.51
13.53
14.16
13.50
14.49
23.19
27.21
14.16
15.31
47
3.70
Bookvalue per sh€
1.59
1.58
1.44
1.30
1.38
1.44
1.37
1.38
1.38
3.10
2.91
1.27%
0.19%
—
3.93
FCF per share€
1.07
0.92
0.79
0.68
0.59
0.61
0.59
0.55
0.58
2.02
3.56
(3.10%)
(7.70%)
—
1.59
Dividend per sh€
2.40
2.23
2.34
2.27
2.06
1.86
1.76
1.70
1.78
1.68
2.20
(4.74%)
(2.63%)
—
23.18
Div yield (avg)%
28.43
25.63
26.21
29.10
26.62
25.60
26.45
28.50
26.40
8.45
26.39
26.45
26.53
77
10.22
Payout ratio%
18.86
19.15
19.09
17.73
20.66
19.36
19.32
16.66
18.08
25.24
14.67
19.32
18.97
24
150.1
Shares (diluted)M
120.3
121.3
109.6
106.0
117.6
127.1
135.8
131.3
123.0
154.7
154.5
3.01%
(0.06%)
90
17.10
Buyback yield%
25.97
23.53
25.79
27.85
26.57
29.06
29.58
29.39
30.42
27.62
27.22
29.39
27.42
31
0.729
D/E ratiox
1.406
1.575
1.855
1.994
2.062
2.171
2.300
2.227
2.166
1.514
1.320
2.171
2.028
21
508.7
Enterprise value€M
542.0
524.8
538.4
604.3
638.3
756.2
733.6
861.7
882.6
101.8
178.8
7.87%
4.95%
93
486.1
LT debt€M
481.8
480.5
535.3
497.3
466.9
494.1
546.6
582.1
677.7
219.7
389.2
6.39%
4.10%
64
Revenue
€705.3M
6.59%
1.00×
Cost of revenue
€493.7M
6.59%
1.00×
Operating expenses
€116.7M
6.99%
1.04×
Goodwill & intangibles
17.47%