384.0
Revenue€M
370.3
401.4
425.9
449.5
485.9
515.8
542.1
569.0
612.0
647.6
409.7
5.92%
6.15%
91
2.70
Revenue growth%
21.28
22.35
21.25
20.00
18.09
17.73
16.02
16.54
16.68
17.76
18.76
16.68
17.93
82
11.10
Gross margin%
16.26
14.92
16.40
16.95
19.01
20.34
22.64
24.61
23.21
21.93
3.19
22.64
19.68
57
24.80
Operating margin%
20.94
20.05
20.59
23.25
21.53
18.72
19.93
20.18
23.08
23.51
22.91
20.18
20.77
34
26.24
Net margin%
25.37
22.59
24.76
22.32
19.69
16.83
15.86
17.77
17.43
17.94
29.33
17.43
18.81
8
17.26
P/E ratio (avg)x
25.18
22.76
22.33
24.88
23.51
25.08
24.39
26.43
24.53
23.97
14.14
24.53
24.46
14
17.62
EV/EBITx
22.63
21.64
20.12
18.97
19.17
17.88
18.37
19.03
18.42
17.38
15.64
18.37
19.00
37
12.36
FCF yield (avg)%
10.04
8.54
10.27
9.91
10.79
9.52
6.88
8.49
7.59
5.45
20.66
7.59
9.03
6
20.61
FCF margin%
7.40
5.09
3.53
3.92
6.13
4.80
6.48
3.78
6.16
5.55
27.42
5.55
5.32
29
0.811
FCF / Net incomex
1.998
2.303
2.441
2.917
3.319
3.303
3.496
3.745
3.826
4.401
0.655
3.745
3.311
26
27.66
ROIC%
29.18
31.67
31.17
31.85
31.80
28.88
26.29
25.68
24.23
21.99
13.01
25.68
29.03
9
7.04
Return on equity%
8.19
9.52
11.96
13.02
12.88
15.79
16.76
14.71
17.63
19.14
10.51
16.76
13.87
28
6.58
Return on assets%
18.01
20.97
22.08
21.97
19.14
21.79
24.71
23.24
23.06
22.67
20.04
23.06
22.03
75
1.74
EPS€
4.13
3.58
3.31
2.94
2.51
2.33
2.46
2.20
2.11
2.18
1.87
(2.76%)
(5.47%)
—
18.95
EPS growth%
17.12
17.15
18.92
18.10
16.39
17.94
17.61
17.08
16.61
17.88
3.29
17.61
17.38
65
4.19
Bookvalue per sh€
4.47
4.90
5.31
5.95
6.97
7.85
8.96
10.70
12.18
13.24
1.50
13.70%
11.26%
—
2.03
FCF per share€
1.98
2.13
2.34
2.57
2.63
3.13
3.41
3.51
3.81
4.04
1.61
8.97%
8.07%
—
1.80
Dividend per sh€
1.90
2.07
1.85
1.86
1.95
1.83
1.90
2.03
1.93
1.97
3.03
0.20%
(0.40%)
—
23.19
Div yield (avg)%
21.21
23.01
25.50
23.38
22.64
20.56
22.42
22.95
20.21
17.53
9.84
20.56
22.53
75
16.01
Payout ratio%
15.86
16.78
14.89
17.47
16.13
14.26
15.56
17.39
19.95
20.82
11.94
17.39
16.46
53
114.3
Shares (diluted)M
221.2
240.5
252.7
268.5
312.8
341.7
381.3
400.8
410.0
466.7
114.1
8.33%
7.85%
37
11.98
Buyback yield%
32.36
34.27
31.38
28.75
26.68
25.16
22.82
25.36
26.16
27.64
16.28
25.36
27.16
90
0.936
D/E ratiox
0.835
0.932
0.994
1.175
1.204
1.256
1.310
1.556
1.692
2.005
1.180
1.556
1.230
38
309.1
Enterprise value€M
316.4
314.4
328.1
324.2
338.8
398.1
422.3
442.5
522.5
599.4
288.7
12.09%
8.09%
23
335.2
LT debt€M
82.43
90.85
98.67
111.7
115.5
138.2
138.5
163.4
179.3
192.5
277.0
10.76%
9.31%
47
Revenue
€647.6M
6.15%
1.00×
Cost of revenue
€362.9M
6.28%
1.01×
Operating expenses
€140.9M
5.92%
0.98×
Cash and investments
14.40%