468.9
Revenue€M
362.0
401.0
432.9
467.4
509.8
554.2
591.1
654.1
725.8
782.2
506.4
8.94%
8.74%
46
24.75
Revenue growth%
6.99
6.86
6.01
7.22
4.43
5.21
2.49
3.35
2.72
4.27
14.31
3.35
4.82
75
12.54
Gross margin%
5.64
7.64
8.34
5.91
5.02
2.50
2.39
1.21
4.18
3.47
28.44
2.50
4.60
70
29.98
Operating margin%
16.43
17.51
15.46
14.64
14.87
16.58
15.91
12.95
10.84
11.92
5.64
12.95
15.17
12
21.82
Net margin%
20.72
23.05
25.13
24.86
26.15
25.73
23.41
21.98
24.45
26.26
20.89
24.45
24.66
11
13.55
P/E ratio (avg)x
30.87
29.50
33.79
34.83
38.88
45.90
46.92
44.39
42.72
40.65
37.30
44.39
39.76
32
26.40
EV/EBITx
33.56
38.10
44.72
54.22
63.97
68.22
76.38
91.95
104.9
112.1
22.47
91.95
66.09
40
2.32
FCF yield (avg)%
23.03
23.45
24.22
25.52
26.91
27.69
29.43
31.11
30.49
33.36
17.12
30.49
27.30
95
3.35
FCF margin%
19.87
22.85
22.25
23.85
26.57
27.20
28.92
31.89
29.48
27.09
13.82
28.92
26.83
90
0.200
FCF / Net incomex
0.243
0.238
0.264
0.305
0.328
0.336
0.330
0.306
0.306
0.281
0.893
0.306
0.305
71
18.59
ROIC%
22.68
19.71
19.45
19.19
19.67
17.74
19.80
22.63
20.41
19.95
7.65
19.95
19.76
46
15.47
Return on equity%
11.60
12.21
11.70
9.07
8.94
11.85
13.18
13.18
11.49
12.30
5.23
12.30
11.78
94
3.73
Return on assets%
20.45
18.35
20.35
18.86
21.54
21.38
19.88
18.37
18.77
16.28
21.33
18.77
19.37
61
1.76
EPS€
2.27
2.53
2.56
2.82
2.70
3.12
3.34
3.81
3.91
4.04
1.82
8.41%
5.60%
—
27.85
EPS growth%
13.33
11.09
11.27
13.41
13.59
14.58
16.41
13.80
14.91
14.40
15.83
14.58
13.70
10
4.06
Bookvalue per sh€
3.72
3.73
3.66
3.50
3.90
4.02
4.43
3.98
4.23
4.60
1.61
3.33%
1.15%
—
2.32
FCF per share€
4.74
5.10
5.44
6.12
5.94
6.62
6.38
6.66
6.58
6.57
2.05
2.04%
2.90%
—
3.70
Dividend per sh€
2.89
3.06
3.36
3.66
4.34
4.44
5.14
5.64
6.20
6.28
3.73
7.66%
8.51%
—
4.04
Div yield (avg)%
4.66
6.31
5.28
3.22
0.69
0.40
2.72
3.68
4.14
2.85
7.42
2.85
3.45
18
24.28
Payout ratio%
5.86
4.39
1.72
0.40
1.41
3.86
1.19
0.40
0.40
1.45
20.92
1.19
1.43
49
100.6
Shares (diluted)M
143.8
144.5
139.7
158.3
156.3
162.2
179.2
210.9
249.0
286.7
98.48
12.90%
8.20%
34
4.19
Buyback yield%
13.20
11.21
10.45
10.83
13.30
10.31
10.37
12.20
13.88
16.68
6.46
12.20
11.70
24
1.087
D/E ratiox
1.552
1.768
1.881
1.837
1.730
1.898
1.734
1.854
1.823
1.853
0.184
1.853
1.830
56
365.1
Enterprise value€M
69.22
64.60
70.11
79.38
81.39
89.19
91.71
101.9
110.2
103.8
368.8
4.98%
3.33%
70
143.6
LT debt€M
140.1
149.1
161.4
173.5
197.7
210.3
227.9
247.8
230.2
224.0
243.6
2.53%
5.57%
11
Revenue
€782.2M
8.74%
1.00×
Cost of revenue
€367.0M
8.91%
1.02×
Operating expenses
€183.9M
9.00%
1.02×
Goodwill & intangibles
17.59%
Cash and investments
16.46%
Spread over hurdle
16.31%