323.8
Revenue€M
386.0
389.4
389.4
400.7
403.4
410.5
411.9
419.6
425.1
435.8
339.4
1.56%
1.19%
48
21.34
Revenue growth%
0.48
0.40
2.62
0.40
0.40
1.54
0.40
0.40
0.40
1.27
22.03
0.40
0.40
5
13.09
Gross margin%
4.58
2.90
5.87
3.89
1.87
1.38
3.33
0.76
0.90
0.40
18.33
0.90
2.38
32
14.51
Operating margin%
15.67
17.83
20.77
20.76
18.05
15.90
13.93
11.37
11.60
13.61
3.59
13.61
15.78
45
22.21
Net margin%
2.60
3.91
3.15
0.40
2.57
4.82
7.23
6.18
6.91
4.91
4.59
6.18
4.37
58
33.38
P/E ratio (avg)x
8.640
8.154
9.275
9.109
10.21
9.714
9.865
9.237
8.516
8.343
37.30
9.237
9.173
29
37.19
EV/EBITx
25.63
23.99
22.90
22.98
24.19
26.25
28.79
26.65
28.32
32.70
33.27
28.32
25.94
12
4.58
FCF yield (avg)%
8.14
8.74
9.29
11.09
11.89
11.46
10.88
9.36
10.52
9.44
29.06
10.52
9.98
12
9.42
FCF margin%
18.06
17.14
15.53
16.54
18.95
21.50
20.08
19.66
19.11
16.85
14.07
19.66
18.50
44
0.810
FCF / Net incomex
2.057
1.946
2.060
2.183
2.163
2.342
2.613
2.819
3.019
3.517
1.388
2.819
2.262
65
17.21
ROIC%
25.27
26.20
26.65
27.20
25.00
27.02
27.48
29.15
30.04
27.21
9.14
27.48
27.11
25
8.77
Return on equity%
29.07
26.88
23.98
22.28
21.89
23.61
25.32
26.54
25.55
28.26
21.58
25.55
25.44
29
22.59
Return on assets%
22.09
21.14
22.55
21.97
23.32
22.25
23.71
26.08
26.02
26.98
7.83
26.02
22.94
77
6.42
EPS€
3.89
3.94
4.28
4.34
4.19
4.35
4.28
4.60
4.07
4.33
6.61
0.68%
0.74%
—
22.10
EPS growth%
15.66
13.98
13.15
13.67
14.90
15.50
14.41
13.23
12.17
13.81
18.96
13.81
13.90
68
6.05
Bookvalue per sh€
9.31
8.81
8.94
9.22
9.39
8.45
8.44
8.28
7.69
7.88
2.93
(3.44%)
(2.91%)
—
3.96
FCF per share€
2.03
2.07
2.02
2.10
2.28
2.22
2.13
2.10
2.30
2.17
5.99
(0.92%)
0.83%
—
3.96
Dividend per sh€
5.11
5.58
5.44
5.94
6.58
7.31
8.29
9.92
11.98
13.00
6.74
14.57%
10.97%
—
6.67
Div yield (avg)%
24.72
25.51
27.62
27.92
29.73
31.85
34.42
32.47
30.93
33.65
21.68
32.47
30.33
77
16.89
Payout ratio%
12.73
9.77
7.10
7.73
8.80
8.99
9.67
11.43
8.58
11.49
4.07
9.67
9.33
29
35.90
Shares (diluted)M
60.15
68.90
73.09
83.49
82.44
92.58
91.72
106.2
119.1
131.9
37.00
9.86%
8.79%
30
26.64
Buyback yield%
18.33
15.49
18.10
19.99
21.30
20.31
18.62
18.35
18.92
21.08
8.17
18.92
18.77
76
1.161
D/E ratiox
0.599
0.645
0.681
0.721
0.673
0.695
0.613
0.573
0.490
0.423
1.694
0.573
0.629
60
368.1
Enterprise value€M
81.63
82.00
77.99
90.47
87.67
85.03
86.17
97.84
100.7
95.13
104.5
1.65%
1.21%
9
0.217
LT debt€B
0.471
0.542
0.578
0.637
0.708
0.693
0.702
0.767
0.873
1.005
0.271
7.25%
9.39%
48
Revenue
€435.8M
1.19%
1.00×
Cost of revenue
€232.3M
0.79%
0.96×
Operating expenses
€91.49M
1.74%
1.06×
Property and equipment
16.40%