329.5
Revenue€M
700.7
717.4
715.3
732.3
745.0
738.5
737.5
732.2
735.1
731.2
347.8
(0.37%)
0.64%
86
14.12
Revenue growth%
7.53
5.71
7.40
9.52
8.71
7.49
9.75
10.57
8.20
11.09
24.26
9.75
8.46
45
23.13
Gross margin%
17.80
18.74
16.81
17.08
14.09
16.69
16.97
18.41
20.79
22.39
18.55
18.41
17.44
54
15.46
Operating margin%
21.66
21.10
18.46
16.54
14.98
17.28
19.92
19.81
21.67
23.48
17.95
19.92
19.87
79
17.92
Net margin%
14.78
16.72
16.30
16.86
19.38
20.54
17.55
15.16
15.36
17.03
14.64
17.03
16.79
94
34.83
P/E ratio (avg)x
28.27
27.89
30.03
33.34
33.40
37.75
41.49
47.72
50.15
53.91
26.62
47.72
35.58
41
13.18
EV/EBITx
12.69
13.29
14.16
16.47
17.57
17.44
17.32
19.38
20.55
23.85
37.06
19.38
17.38
8
29.59
FCF yield (avg)%
13.10
13.69
15.66
17.65
15.98
17.02
17.00
18.97
17.42
15.95
3.84
17.02
16.49
71
5.87
FCF margin%
24.24
26.32
26.14
24.99
23.08
25.04
25.81
27.02
27.70
27.70
15.02
27.02
25.97
7
1.733
FCF / Net incomex
1.034
1.079
1.232
1.291
1.273
1.316
1.317
1.315
1.343
1.422
0.332
1.317
1.303
59
28.25
ROIC%
2.60
1.16
3.90
3.14
0.53
1.07
2.12
4.90
7.27
5.08
26.52
4.90
2.87
85
18.15
Return on equity%
7.75
10.56
11.26
13.73
11.76
9.80
11.47
10.84
8.36
5.79
10.06
9.80
10.70
38
15.39
Return on assets%
34.33
36.24
39.14
36.50
39.49
41.32
38.73
41.07
39.60
38.16
23.27
39.60
38.93
83
2.14
EPS€
5.79
5.88
6.09
5.59
5.15
5.47
6.13
5.68
5.34
5.99
2.30
3.06%
0.27%
—
6.17
EPS growth%
14.73
14.42
11.49
10.66
13.31
10.34
12.51
14.82
13.69
15.87
22.89
13.69
13.50
53
1.91
Bookvalue per sh€
4.12
4.25
4.27
4.34
4.09
4.32
4.73
4.74
4.78
4.99
5.39
4.08%
2.11%
—
4.98
FCF per share€
1.53
1.44
1.45
1.44
1.31
1.34
1.27
1.29
1.34
1.38
1.97
1.08%
(1.27%)
—
5.54
Dividend per sh€
3.33
3.49
4.07
4.45
5.33
5.36
5.91
7.11
6.95
6.91
1.70
5.30%
9.02%
—
14.69
Div yield (avg)%
5.39
4.31
7.19
8.66
10.66
7.83
7.37
8.34
5.63
5.91
22.75
7.37
7.28
31
7.13
Payout ratio%
31.57
33.40
31.56
34.15
32.17
29.26
26.67
28.68
29.36
30.47
25.35
29.26
31.02
43
84.22
Shares (diluted)M
90.79
86.38
90.62
94.48
103.1
110.0
108.9
123.7
120.8
114.1
84.32
2.04%
1.55%
91
28.55
Buyback yield%
12.75
10.55
10.72
9.93
11.24
13.79
15.82
14.85
14.80
13.31
24.77
14.80
13.03
54
1.675
D/E ratiox
2.662
2.905
2.863
2.813
3.194
3.306
3.276
3.235
3.257
3.667
0.556
3.276
3.214
18
208.2
Enterprise value€M
243.1
251.3
293.4
338.0
386.8
447.0
445.4
438.6
441.1
512.6
207.1
5.80%
9.08%
23
392.1
LT debt€M
224.1
211.6
193.8
168.5
168.6
145.4
147.0
128.8
121.5
108.7
576.7
(8.39%)
(8.27%)
72
Revenue
€731.2M
0.64%
1.00×
Cost of revenue
€511.9M
0.64%
1.00×
Operating expenses
€115.2M
0.57%
0.99×
Goodwill & intangibles
15.71%