582.9
Revenue€M
628.2
659.1
693.3
700.1
737.0
774.9
792.8
801.4
828.2
838.5
608.4
2.62%
3.23%
92
8.33
Revenue growth%
7.69
5.24
2.62
2.64
0.59
0.40
0.40
0.71
0.98
3.52
4.53
0.71
1.80
9
16.65
Gross margin%
21.79
22.19
19.43
19.33
21.04
23.47
25.93
24.42
21.45
20.80
18.54
23.47
21.62
83
30.00
Operating margin%
0.40
0.47
0.40
1.22
2.21
1.74
3.31
5.95
4.58
7.40
24.66
4.58
1.97
31
22.11
Net margin%
30.80
30.85
30.52
28.50
30.37
27.67
29.80
30.52
32.52
34.30
25.96
30.52
30.52
21
15.76
P/E ratio (avg)x
32.32
31.73
27.42
29.05
28.16
29.23
30.21
28.27
30.18
29.32
28.50
29.32
29.27
37
12.85
EV/EBITx
10.03
10.08
10.32
11.82
13.14
14.16
15.90
16.70
16.06
17.75
19.23
16.06
13.65
6
9.82
FCF yield (avg)%
27.02
28.87
28.59
30.08
29.76
28.77
29.84
31.40
30.61
31.22
9.39
30.61
29.80
94
25.74
FCF margin%
14.20
11.41
13.98
13.37
12.17
9.26
10.19
9.78
9.34
8.31
27.69
9.34
10.80
85
1.438
FCF / Net incomex
0.651
0.647
0.584
0.596
0.602
0.564
0.539
0.561
0.577
0.520
0.892
0.561
0.580
71
15.41
ROIC%
25.94
28.21
26.77
29.09
26.73
29.39
30.11
30.97
31.15
32.70
12.39
30.97
29.24
72
17.57
Return on equity%
21.47
20.24
21.25
19.72
22.62
24.74
23.46
20.67
23.24
22.78
12.23
23.24
22.05
30
12.75
Return on assets%
13.52
11.71
10.15
11.05
9.44
11.53
12.29
11.97
11.48
14.14
24.09
11.97
11.62
16
1.08
EPS€
2.26
2.29
2.29
2.25
2.54
2.71
2.91
3.25
3.43
3.28
1.13
5.28%
3.01%
—
24.87
EPS growth%
7.54
8.90
10.01
11.99
11.24
12.42
14.75
11.86
9.69
7.69
29.61
11.86
10.62
21
1.30
Bookvalue per sh€
1.52
1.59
1.48
1.38
1.29
1.43
1.45
1.43
1.34
1.51
2.83
3.34%
1.19%
—
3.47
FCF per share€
1.02
1.16
1.27
1.42
1.52
1.45
1.61
1.86
1.83
1.86
2.38
4.09%
5.80%
—
2.67
Dividend per sh€
3.41
3.65
3.69
3.55
3.48
3.77
3.86
4.29
4.18
4.51
1.63
5.32%
2.06%
—
18.91
Div yield (avg)%
29.29
31.23
32.24
33.75
31.93
30.17
29.63
28.98
31.76
30.84
4.27
30.17
31.03
65
19.04
Payout ratio%
27.36
27.17
24.50
22.64
23.16
21.42
21.90
19.91
18.23
17.00
22.53
19.91
22.27
82
133.8
Shares (diluted)M
212.1
238.0
279.9
293.2
297.1
291.1
286.5
321.2
385.9
440.4
132.0
8.19%
8.88%
45
16.95
Buyback yield%
10.36
8.84
7.25
10.25
8.19
6.77
7.17
6.44
8.76
7.16
9.30
7.16
7.72
21
0.634
D/E ratiox
0.315
0.324
0.354
0.365
0.334
0.352
0.315
0.317
0.294
0.270
1.609
0.315
0.321
47
467.3
Enterprise value€M
58.30
59.83
63.50
61.67
54.30
53.64
46.04
38.88
38.81
34.66
847.9
(8.59%)
(6.33%)
27
111.0
LT debt€M
146.5
129.0
130.0
111.7
103.3
107.4
114.6
112.0
102.4
107.2
621.7
0.75%
(2.79%)
90
Revenue
€838.5M
3.23%
1.00×
Cost of revenue
€518.5M
3.46%
1.02×
Operating expenses
€178.7M
2.92%
0.97×
Goodwill & intangibles
18.37%
Cash and investments
17.84%
Spread over hurdle
51.03%