383.3
Revenue€M
256.8
278.9
306.4
329.6
360.9
385.3
414.2
444.8
483.4
517.2
408.9
7.46%
8.23%
91
11.07
Revenue growth%
27.95
28.70
27.82
28.12
31.03
30.08
28.00
27.02
26.71
28.86
3.00
28.00
28.06
48
3.81
Gross margin%
3.63
1.27
1.29
0.40
0.40
2.47
2.69
3.04
2.28
1.68
19.16
2.47
1.98
54
6.60
Operating margin%
15.50
15.66
14.39
14.90
13.53
14.57
17.31
20.01
18.12
15.55
4.95
17.31
15.53
65
12.82
Net margin%
15.17
14.22
13.92
16.75
18.45
16.29
18.98
18.98
21.20
22.60
2.12
18.98
17.60
84
17.75
P/E ratio (avg)x
20.73
24.40
24.28
26.04
30.48
29.72
31.82
36.70
36.57
37.80
25.03
36.57
30.10
74
12.30
EV/EBITx
7.890
8.206
9.087
10.23
9.539
10.57
10.10
9.878
10.69
10.10
20.97
10.10
9.988
53
19.66
FCF yield (avg)%
2.89
3.83
1.84
0.40
0.40
0.40
3.37
3.43
1.54
1.38
11.84
1.54
1.69
16
21.48
FCF margin%
24.18
25.06
23.06
25.47
26.61
27.91
29.65
30.80
28.16
30.50
28.47
29.65
27.26
29
0.906
FCF / Net incomex
1.679
1.593
1.679
1.550
1.671
1.846
1.850
1.969
1.888
2.037
1.019
1.888
1.763
91
13.91
ROIC%
15.99
14.29
16.28
17.94
17.40
17.28
16.93
14.94
15.05
13.36
11.85
15.05
16.14
26
3.77
Return on equity%
9.28
10.24
10.57
7.90
5.44
7.62
6.26
4.17
5.29
7.54
8.47
6.26
7.58
44
12.51
Return on assets%
21.05
23.39
24.06
22.45
19.92
19.35
19.00
17.27
19.92
22.57
20.67
19.35
20.49
83
3.58
EPS€
1.89
2.02
1.87
1.98
2.26
2.55
2.45
2.50
2.44
2.39
3.67
1.17%
2.98%
—
10.70
EPS growth%
16.84
19.65
20.84
18.26
19.91
18.68
21.13
22.64
24.70
25.69
8.09
22.64
20.38
60
1.65
Bookvalue per sh€
1.67
1.73
1.76
1.84
1.91
2.12
2.34
2.27
2.21
2.34
3.68
4.21%
4.61%
—
2.47
FCF per share€
2.58
2.46
2.33
2.28
2.25
2.34
2.20
2.34
2.55
2.51
2.00
2.18%
(0.79%)
—
4.17
Dividend per sh€
1.23
1.11
0.94
0.97
0.89
0.86
0.91
0.90
0.95
0.98
0.70
1.98%
(1.44%)
—
13.65
Div yield (avg)%
2.75
1.49
0.92
0.40
2.76
5.23
4.14
5.36
7.73
6.01
14.60
5.36
3.45
20
14.07
Payout ratio%
9.01
7.86
5.14
7.30
9.91
11.23
13.08
14.13
11.58
14.45
19.47
13.08
10.57
64
68.27
Shares (diluted)M
103.3
123.6
123.3
142.8
141.8
138.3
147.8
177.2
188.1
216.4
69.03
8.82%
9.26%
89
22.09
Buyback yield%
6.11
5.41
2.76
0.40
2.47
4.32
1.64
3.75
3.36
1.80
12.82
3.36
3.06
64
1.467
D/E ratiox
0.347
0.303
0.281
0.305
0.281
0.310
0.329
0.316
0.282
0.272
0.390
0.310
0.304
57
0.404
Enterprise value€B
0.684
0.749
0.769
0.759
0.839
0.853
0.924
1.004
1.145
1.325
0.307
9.56%
8.34%
23
277.7
LT debt€M
434.4
454.0
473.9
445.2
409.9
430.4
472.7
430.6
385.6
432.9
236.0
1.10%
0.04%
52
Revenue
€517.2M
8.23%
1.00×
Cost of revenue
€351.9M
8.01%
0.98×
Operating expenses
€63.27M
8.34%
1.01×
Cash and investments
19.09%
Goodwill & intangibles
18.50%