337.9
Revenue€M
510.3
528.4
540.4
553.6
561.0
570.1
577.7
592.0
608.2
626.0
363.9
2.22%
2.43%
17
29.65
Revenue growth%
11.02
9.22
8.19
6.96
5.26
5.98
7.50
5.15
4.00
6.35
6.31
5.98
6.66
31
14.63
Gross margin%
18.60
18.22
18.94
18.25
19.09
17.82
17.52
17.53
16.20
18.23
7.64
17.53
18.22
94
26.51
Operating margin%
13.20
14.20
16.63
19.56
20.63
19.93
19.26
21.69
21.11
18.99
15.14
19.93
19.41
39
11.45
Net margin%
19.72
18.45
20.88
18.06
19.35
16.53
17.76
15.52
13.55
14.93
11.92
15.52
17.91
14
15.44
P/E ratio (avg)x
31.73
35.31
36.58
42.33
49.32
54.53
54.52
60.32
55.87
58.92
21.59
55.87
51.92
39
19.55
EV/EBITx
39.29
44.48
49.82
58.93
64.77
76.38
89.72
104.9
122.5
138.6
12.78
104.9
70.58
60
28.80
FCF yield (avg)%
6.83
3.89
6.45
3.99
5.68
7.42
6.64
9.56
7.35
9.63
4.18
7.42
6.74
44
3.14
FCF margin%
25.90
28.23
26.75
26.06
24.67
23.77
25.46
28.41
26.45
28.78
12.14
26.45
26.26
62
0.189
FCF / Net incomex
0.654
0.587
0.543
0.536
0.546
0.523
0.491
0.478
0.422
0.371
0.282
0.478
0.530
35
24.27
ROIC%
14.69
15.74
17.30
16.68
18.44
15.93
14.07
14.68
17.44
16.55
7.53
15.93
16.24
7
29.24
Return on equity%
3.25
6.24
4.53
5.86
6.02
7.65
10.62
9.80
9.24
9.57
15.15
9.57
6.95
27
11.09
Return on assets%
5.55
8.24
6.35
7.47
10.30
12.54
12.14
12.63
13.82
16.42
19.66
12.63
11.22
11
1.65
EPS€
1.50
1.29
1.38
1.23
1.19
1.05
1.02
0.93
0.80
0.74
1.80
(9.07%)
(6.46%)
—
2.08
EPS growth%
13.14
11.57
11.95
11.29
11.96
13.11
15.95
18.31
19.11
21.84
21.43
18.31
13.12
27
1.87
Bookvalue per sh€
3.21
3.30
3.29
3.71
3.82
3.66
3.71
3.94
3.69
4.16
1.44
1.71%
2.88%
—
2.51
FCF per share€
4.00
3.92
3.93
3.87
3.86
4.34
4.68
4.58
4.51
4.78
3.02
4.38%
2.41%
—
1.50
Dividend per sh€
1.09
1.10
1.20
1.13
1.21
1.26
1.29
1.46
1.63
1.65
2.92
6.45%
4.68%
—
11.86
Div yield (avg)%
11.79
11.37
10.93
13.11
10.56
12.06
10.31
11.29
10.88
8.87
29.05
10.88
11.11
59
17.71
Payout ratio%
12.68
13.93
15.02
17.85
17.00
15.41
13.92
14.56
12.35
10.44
12.99
13.92
14.24
9
112.3
Shares (diluted)M
179.8
200.6
211.1
228.7
226.7
250.2
239.3
270.3
269.0
290.5
110.5
5.08%
6.25%
46
27.76
Buyback yield%
6.40
5.15
2.74
0.92
2.96
1.65
0.69
0.40
0.96
0.40
7.02
0.69
1.30
72
1.279
D/E ratiox
1.924
2.155
2.149
2.243
2.215
2.569
2.498
2.513
2.748
3.035
0.537
2.569
2.371
91
516.7
Enterprise value€M
347.7
325.3
294.8
295.7
270.6
231.5
211.2
200.6
208.1
186.4
647.1
(7.18%)
(5.75%)
52
400.6
LT debt€M
109.4
124.5
128.7
133.9
144.1
156.0
146.9
153.7
166.4
179.0
544.0
4.43%
5.09%
38
Revenue
€626.0M
2.43%
1.00×
Cost of revenue
€358.2M
2.89%
1.05×
Operating expenses
€141.4M
2.04%
0.96×
Goodwill & intangibles
21.30%
Cash and investments
18.69%