334.9
Revenue€M
910.2
908.2
898.7
898.3
900.5
904.3
923.8
927.1
958.3
966.8
359.8
1.43%
0.49%
73
8.31
Revenue growth%
8.50
8.09
9.66
8.06
10.37
7.60
6.96
4.16
3.51
4.30
18.83
4.30
7.83
16
7.31
Gross margin%
14.55
16.08
18.35
18.67
19.30
17.02
15.47
18.16
16.41
15.35
21.45
16.41
16.72
54
25.29
Operating margin%
1.36
0.40
0.40
3.14
2.27
1.90
0.40
0.40
0.40
0.40
26.50
0.40
0.40
51
7.73
Net margin%
11.12
12.66
15.61
16.19
15.25
16.64
18.35
15.74
15.03
14.27
18.66
15.74
15.43
64
37.57
P/E ratio (avg)x
37.79
37.65
40.50
46.06
43.55
49.52
47.43
43.95
49.77
47.66
29.71
47.66
45.00
79
16.30
EV/EBITx
6.402
6.258
6.833
5.992
5.492
4.762
4.496
4.565
4.021
4.129
27.71
4.496
5.127
54
21.38
FCF yield (avg)%
10.15
10.73
12.97
11.68
12.79
9.81
7.82
8.13
7.83
8.10
16.16
8.10
9.98
8
28.91
FCF margin%
20.87
20.48
21.30
20.52
23.23
24.27
27.16
27.40
24.91
23.76
19.68
24.91
23.50
9
0.183
FCF / Net incomex
2.851
3.375
3.622
3.625
3.652
4.151
4.289
5.148
5.749
6.482
0.536
5.148
3.901
88
12.46
ROIC%
19.97
22.96
21.23
21.45
19.14
19.01
18.36
19.91
18.66
15.73
6.30
18.66
19.52
12
5.01
Return on equity%
14.79
16.30
16.35
16.27
17.60
19.02
18.82
17.30
19.88
21.98
22.73
19.02
17.45
22
15.14
Return on assets%
9.75
11.37
9.66
8.50
5.91
5.83
8.35
6.02
4.26
5.24
20.16
5.83
7.18
6
1.09
EPS€
1.34
1.19
1.09
0.96
1.00
1.07
1.02
0.95
0.95
1.02
1.18
0.49%
(3.87%)
—
11.57
EPS growth%
11.21
12.70
15.51
13.48
11.17
11.66
9.75
7.27
4.82
2.25
16.12
7.27
11.19
15
1.10
Bookvalue per sh€
3.08
3.34
3.45
3.79
3.74
4.05
3.65
3.81
4.27
3.87
1.25
0.70%
3.33%
—
4.15
FCF per share€
2.51
2.54
2.59
2.43
2.67
2.38
2.44
2.54
2.80
2.95
3.11
2.01%
1.87%
—
3.13
Dividend per sh€
3.55
3.44
3.48
3.51
3.26
3.50
3.93
4.23
4.65
4.24
2.66
5.41%
2.80%
—
12.19
Div yield (avg)%
6.55
4.04
4.76
3.66
4.17
2.26
0.64
1.58
0.40
1.50
5.50
1.50
2.96
50
2.09
Payout ratio%
8.58
11.21
12.84
11.42
10.03
8.23
10.68
9.40
12.01
13.26
12.17
10.68
10.95
19
127.4
Shares (diluted)M
180.1
186.1
200.6
216.1
214.8
224.1
251.3
256.6
259.9
271.7
130.3
4.80%
4.42%
7
10.57
Buyback yield%
14.63
12.07
13.22
11.98
11.49
12.39
13.38
12.95
11.52
9.59
23.70
12.39
12.23
30
1.008
D/E ratiox
1.698
1.670
1.972
2.024
1.983
2.000
2.010
2.087
2.328
2.806
0.160
2.087
2.005
25
706.2
Enterprise value€M
757.1
640.7
621.8
602.1
602.8
516.8
554.6
516.4
527.9
509.3
886.8
(3.32%)
(5.25%)
29
0.441
LT debt€B
0.949
1.110
1.151
1.136
1.240
1.364
1.533
1.617
1.778
2.072
0.387
10.80%
7.82%
85
Revenue
€966.8M
0.49%
1.00×
Cost of revenue
€549.2M
0.48%
1.00×
Operating expenses
€193.4M
0.38%
0.99×
Spread over hurdle
30.71%