499.0
Revenue€M
437.6
475.3
520.3
550.2
591.7
628.0
663.6
706.5
761.8
827.9
532.4
6.95%
7.28%
93
11.50
Revenue growth%
15.75
14.16
12.24
14.98
16.93
16.56
18.02
19.60
18.91
17.72
27.89
18.02
16.75
71
14.60
Gross margin%
15.18
17.56
18.08
16.21
13.95
12.01
14.82
11.85
11.08
11.86
22.25
11.86
14.39
24
25.64
Operating margin%
16.78
18.03
18.96
20.29
22.55
24.06
26.52
26.14
23.67
22.00
12.35
24.06
22.28
18
23.12
Net margin%
12.42
10.92
10.59
12.60
10.48
12.07
14.99
16.82
17.51
20.20
24.03
16.82
12.51
19
21.97
P/E ratio (avg)x
16.73
15.73
15.45
16.15
17.06
19.27
20.88
24.52
23.43
24.43
23.91
23.43
18.17
91
37.32
EV/EBITx
16.10
15.24
14.49
15.34
16.17
15.10
16.07
18.30
17.35
17.11
13.74
17.11
16.09
44
21.56
FCF yield (avg)%
14.80
15.45
16.43
13.44
12.23
9.29
8.89
9.82
12.14
12.45
16.52
9.82
12.34
91
22.93
FCF margin%
22.82
25.21
24.95
22.20
24.65
27.00
29.68
27.05
28.21
26.02
28.88
27.05
25.61
19
0.727
FCF / Net incomex
1.612
1.710
1.631
1.725
1.778
1.697
1.851
1.847
1.785
1.738
1.459
1.785
1.732
31
20.72
ROIC%
5.37
4.94
4.99
3.07
3.05
2.59
3.88
5.71
8.15
5.57
3.93
5.57
4.96
54
28.48
Return on equity%
32.21
34.76
35.61
33.40
34.17
35.51
34.36
32.52
31.11
29.55
12.11
32.52
33.78
14
21.05
Return on assets%
15.32
12.76
15.65
12.85
15.82
17.85
17.71
15.65
13.31
14.17
10.49
15.65
15.49
82
1.33
EPS€
6.15
5.64
5.00
4.40
4.54
4.48
4.92
4.53
4.66
4.73
1.47
0.82%
(3.82%)
—
13.92
EPS growth%
7.70
4.89
7.26
7.39
9.90
11.74
11.74
14.25
13.96
13.54
2.69
13.54
10.82
42
4.00
Bookvalue per sh€
7.73
7.67
8.59
9.28
9.50
9.47
9.00
10.08
10.60
10.10
5.33
1.22%
2.77%
—
1.17
FCF per share€
3.75
3.80
4.05
4.16
3.76
3.59
3.93
4.36
4.31
4.70
1.97
4.57%
1.16%
—
4.20
Dividend per sh€
4.62
4.37
3.82
4.17
3.88
3.70
3.47
3.82
4.16
4.29
3.28
2.04%
0.22%
—
19.32
Div yield (avg)%
3.28
4.05
2.79
1.10
3.85
3.50
2.01
3.96
4.29
1.46
3.93
3.50
3.39
66
27.57
Payout ratio%
23.75
22.43
23.95
26.46
28.91
31.82
33.03
35.27
36.22
38.99
27.28
35.27
30.37
7
122.9
Shares (diluted)M
92.69
88.67
94.44
87.29
80.58
83.00
80.62
76.87
81.59
80.75
124.5
0.04%
(2.75%)
29
14.25
Buyback yield%
9.23
9.57
9.11
9.74
7.58
10.20
12.26
14.90
15.83
16.50
9.32
14.90
9.97
25
0.975
D/E ratiox
0.571
0.535
0.546
0.514
0.559
0.509
0.568
0.582
0.629
0.633
0.291
0.582
0.564
47
714.1
Enterprise value€M
58.79
58.53
61.95
59.31
62.21
59.04
59.92
53.25
55.22
59.77
231.6
(0.79%)
(0.07%)
82
406.0
LT debt€M
199.8
207.5
231.6
217.5
226.2
234.3
257.9
276.5
304.6
329.1
119.0
7.79%
6.74%
26
Revenue
€827.9M
7.28%
1.00×
Cost of revenue
€363.5M
7.29%
1.00×
Operating expenses
€187.3M
7.26%
1.00×