839.4
Revenue€M
656.6
681.8
718.7
758.1
794.4
810.5
838.8
885.1
923.6
941.7
921.2
3.46%
4.11%
30
19.62
Revenue growth%
24.61
23.98
26.11
26.35
27.64
30.06
28.41
28.47
29.25
27.58
4.03
28.47
27.61
91
16.83
Gross margin%
23.20
24.55
23.61
23.79
24.53
23.03
25.40
25.67
26.59
24.70
23.19
25.40
24.54
16
12.74
Operating margin%
20.94
20.51
18.12
21.07
20.79
21.76
22.97
22.79
20.02
19.15
2.09
21.76
20.87
21
22.81
Net margin%
9.71
10.23
7.61
7.06
10.02
9.93
10.97
12.37
13.96
16.25
27.05
12.37
10.12
94
24.30
P/E ratio (avg)x
5.136
5.518
5.726
6.232
6.664
6.969
6.235
5.890
6.381
6.269
35.25
6.269
6.234
81
21.86
EV/EBITx
30.53
33.16
33.95
37.40
39.57
45.61
50.37
51.54
57.09
63.42
26.03
51.54
42.59
44
9.43
FCF yield (avg)%
20.17
18.08
19.24
21.81
24.20
25.97
25.53
23.10
24.65
22.21
6.69
24.65
22.65
28
15.37
FCF margin%
19.18
18.00
18.65
18.40
15.54
16.87
14.70
15.39
15.72
17.90
16.72
15.72
17.38
39
1.728
FCF / Net incomex
1.239
1.348
1.585
1.827
2.067
2.041
2.042
2.176
2.275
2.631
1.751
2.176
2.042
30
4.96
ROIC%
20.83
22.56
20.43
19.60
16.96
15.41
14.28
12.01
10.13
10.95
22.11
12.01
16.19
93
7.95
Return on equity%
30.73
29.52
28.54
28.51
28.98
31.58
29.49
29.85
29.02
31.63
29.59
29.85
29.51
16
4.50
Return on assets%
5.87
7.02
8.76
6.73
4.13
3.49
1.09
0.40
0.40
2.23
18.21
1.09
3.81
10
4.22
EPS€
6.43
6.98
7.15
7.52
7.51
8.87
9.47
10.91
12.45
14.20
4.64
13.60%
8.67%
—
17.07
EPS growth%
8.73
9.83
12.15
10.37
11.44
12.32
9.67
9.54
6.72
3.94
8.41
9.54
9.75
82
2.86
Bookvalue per sh€
2.59
2.41
2.24
2.37
2.47
2.71
2.87
2.87
3.18
3.37
0.69
6.41%
2.83%
—
0.67
FCF per share€
3.10
3.03
3.17
2.83
2.54
2.68
2.79
2.73
2.59
2.85
3.17
2.33%
(0.68%)
—
2.95
Dividend per sh€
4.20
4.46
4.40
4.50
4.64
5.53
6.53
6.38
6.53
6.83
3.94
8.03%
6.47%
—
8.86
Div yield (avg)%
27.76
26.01
28.89
31.88
33.85
32.90
30.42
33.34
32.12
32.23
2.83
32.23
32.00
53
22.33
Payout ratio%
16.48
15.37
14.71
15.77
15.70
15.24
15.36
17.00
19.34
21.10
4.27
17.00
15.73
72
125.7
Shares (diluted)M
171.4
195.4
193.9
227.2
259.1
276.3
302.2
342.0
368.4
391.3
118.8
8.60%
8.86%
26
22.19
Buyback yield%
23.26
22.14
24.89
27.26
25.71
23.76
22.99
25.48
27.61
25.47
27.61
25.47
25.18
82
1.171
D/E ratiox
1.411
1.478
1.319
1.396
1.279
1.320
1.215
1.209
1.123
1.013
0.898
1.209
1.299
32
432.3
Enterprise value€M
264.3
272.6
284.1
299.1
331.1
329.7
327.3
340.9
383.5
427.2
780.3
5.23%
4.02%
64
369.9
LT debt€M
481.2
443.1
445.5
488.6
542.8
500.4
482.6
458.7
476.8
489.1
114.7
(2.06%)
0.16%
8
Revenue
€941.7M
4.11%
1.00×
Cost of revenue
€659.2M
4.11%
1.00×
Operating expenses
€155.1M
4.17%
1.01×
Spread over hurdle
(0.94%)