563.5
Revenue€M
383.5
401.2
428.3
457.3
492.8
508.1
540.7
568.2
601.7
630.9
617.0
5.07%
5.87%
63
27.33
Revenue growth%
27.25
30.14
33.07
33.95
32.94
35.46
34.43
31.62
33.01
33.98
27.14
33.98
33.04
47
22.16
Gross margin%
18.89
16.87
19.63
20.31
19.37
19.91
21.67
21.46
22.72
25.42
22.90
21.67
20.11
23
28.44
Operating margin%
21.11
23.40
22.15
19.82
16.91
15.81
17.85
19.51
20.85
23.59
20.77
19.51
20.34
40
15.39
Net margin%
18.45
16.02
13.40
14.65
12.83
12.92
10.90
13.59
11.28
10.35
3.94
11.28
13.16
91
30.90
P/E ratio (avg)x
43.11
46.22
51.42
56.67
63.87
73.71
83.31
81.86
93.25
101.2
16.87
83.31
68.79
14
27.89
EV/EBITx
44.39
46.78
50.11
50.15
58.45
59.67
66.30
72.73
77.40
80.87
8.613
72.73
59.06
48
21.61
FCF yield (avg)%
20.36
18.15
18.66
20.11
18.30
16.18
15.68
15.36
15.13
15.44
24.61
15.44
17.17
74
22.86
FCF margin%
8.85
10.29
9.07
9.62
9.04
9.00
7.72
8.71
11.51
10.49
11.22
9.00
9.05
77
0.409
FCF / Net incomex
1.076
1.030
1.165
1.174
1.315
1.400
1.520
1.463
1.609
1.879
0.209
1.520
1.357
88
23.94
ROIC%
23.30
24.36
25.86
26.20
24.99
24.47
21.86
24.32
23.93
21.08
20.56
23.93
24.34
39
9.30
Return on equity%
18.13
19.75
20.38
19.45
20.72
22.11
20.86
21.99
22.51
20.28
11.67
21.99
20.55
70
23.39
Return on assets%
14.19
14.56
13.52
16.14
18.61
18.59
17.34
15.35
14.84
15.59
27.78
15.59
15.47
70
2.82
EPS€
4.14
4.54
4.51
5.37
5.65
6.24
6.70
7.98
8.01
8.34
3.05
8.08%
7.30%
—
22.33
EPS growth%
32.05
31.05
33.85
34.93
36.33
36.24
33.88
34.83
37.12
34.48
7.29
34.83
34.65
93
0.95
Bookvalue per sh€
1.28
1.25
1.21
1.25
1.23
1.29
1.26
1.33
1.34
1.56
1.14
4.88%
3.34%
—
1.73
FCF per share€
1.29
1.36
1.34
1.25
1.23
1.34
1.41
1.37
1.45
1.33
0.49
1.49%
(0.25%)
—
1.83
Dividend per sh€
1.73
1.67
1.57
1.64
1.77
1.69
1.66
1.50
1.46
1.58
3.53
(2.23%)
(0.94%)
—
23.86
Div yield (avg)%
7.07
6.20
4.03
5.79
6.72
3.72
5.68
7.62
10.44
12.34
11.66
7.62
6.46
71
26.41
Payout ratio%
9.17
9.15
11.76
11.18
12.11
13.83
13.44
12.15
11.73
12.69
12.28
12.69
11.94
31
103.3
Shares (diluted)M
91.85
79.48
86.62
75.26
72.60
65.11
57.16
55.71
55.13
47.51
102.7
(8.13%)
(6.48%)
16
28.38
Buyback yield%
11.12
11.78
12.85
11.07
8.65
10.38
11.91
9.22
6.31
4.66
22.04
9.22
10.72
55
0.302
D/E ratiox
2.713
2.657
2.698
2.935
2.939
3.390
3.464
3.925
4.592
4.965
0.961
3.925
3.164
51
551.2
Enterprise value€M
93.26
108.6
114.6
134.1
146.3
144.3
159.3
187.9
196.1
229.3
369.2
9.40%
10.07%
47
101.3
LT debt€M
109.1
109.3
100.5
93.26
82.80
78.87
83.70
74.38
74.57
70.32
509.0
(3.21%)
(5.05%)
87
Revenue
€630.9M
5.87%
1.00×
Cost of revenue
€408.3M
5.91%
1.00×
Operating expenses
€107.8M
5.66%
0.98×
Property and equipment
17.00%