31.05
Revenue€M
323.4
345.6
360.7
380.3
407.1
430.9
456.0
467.6
497.3
520.6
33.23
5.04%
5.34%
49
13.79
Revenue growth%
24.76
26.90
28.49
27.14
29.21
30.38
32.88
35.84
37.72
38.35
28.46
35.84
29.80
60
12.45
Gross margin%
26.23
27.98
29.76
29.20
31.90
33.00
30.37
28.14
25.86
24.14
9.55
28.14
28.67
5
5.08
Operating margin%
16.20
17.49
19.13
18.37
20.04
21.93
24.22
25.19
26.06
24.52
23.82
24.52
20.99
92
13.22
Net margin%
26.84
26.27
28.27
30.66
28.37
28.60
30.15
31.57
29.24
30.46
7.34
30.15
28.92
53
24.66
P/E ratio (avg)x
10.66
10.61
9.921
11.00
10.55
9.580
8.496
8.940
9.001
9.734
36.60
9.001
9.828
94
32.41
EV/EBITx
41.13
38.90
45.27
44.61
45.52
52.81
59.87
57.08
67.09
66.38
12.97
59.87
49.17
39
25.27
FCF yield (avg)%
21.09
22.37
20.34
22.65
20.59
23.30
22.61
21.46
18.54
20.65
11.20
21.46
21.27
47
8.42
FCF margin%
28.08
31.06
31.57
31.03
30.26
27.75
28.02
27.76
26.50
27.40
4.60
27.75
28.05
94
0.304
FCF / Net incomex
1.097
1.258
1.313
1.263
1.390
1.317
1.228
1.233
1.319
1.252
1.223
1.252
1.261
19
18.94
ROIC%
13.73
10.82
9.30
9.60
8.04
5.51
5.67
4.99
2.44
4.31
28.98
4.99
6.85
71
18.04
Return on equity%
6.77
6.59
5.05
7.57
6.48
7.03
8.65
7.03
9.63
11.93
25.84
8.65
7.03
50
3.87
Return on assets%
14.42
17.16
19.83
17.52
14.80
16.76
15.82
18.34
17.24
14.69
24.42
16.76
16.96
23
5.88
EPS€
3.06
3.47
3.54
3.59
3.92
3.88
4.19
4.09
4.50
4.49
6.40
2.75%
5.16%
—
27.71
EPS growth%
24.23
21.67
23.61
23.01
25.50
24.74
23.36
21.12
22.85
24.88
2.07
23.36
23.48
6
9.33
Bookvalue per sh€
3.67
3.55
4.14
4.40
4.74
4.65
4.53
4.45
5.04
5.98
2.10
4.79%
4.83%
—
3.24
FCF per share€
10.90
10.74
11.12
12.44
14.04
15.09
16.81
18.42
17.56
17.72
5.98
4.77%
4.10%
—
6.32
Dividend per sh€
10.65
10.49
10.10
9.26
9.49
9.48
10.05
8.92
9.51
9.38
12.53
(0.23%)
(1.75%)
—
10.19
Div yield (avg)%
14.92
14.40
14.61
14.54
13.07
13.39
15.95
14.43
11.95
11.11
22.03
13.39
14.41
58
11.88
Payout ratio%
18.75
17.58
14.70
15.53
17.95
16.79
14.58
12.94
15.86
12.86
10.00
14.58
15.69
90
32.52
Shares (diluted)M
38.97
43.21
46.20
42.33
40.42
37.65
39.37
38.61
35.74
38.14
33.78
(1.15%)
0.96%
18
17.79
Buyback yield%
10.29
13.03
10.87
11.59
13.76
13.02
10.96
12.86
11.36
11.26
29.92
11.36
11.47
40
0.120
D/E ratiox
1.132
1.367
1.494
1.505
1.788
2.003
2.057
2.282
2.573
2.653
1.076
2.282
1.896
71
341.7
Enterprise value€M
486.8
435.8
431.3
438.5
448.5
464.8
454.2
479.7
513.1
519.0
679.9
2.96%
0.14%
91
63.23
LT debt€M
304.7
316.2
328.5
339.0
340.3
355.5
321.7
324.6
317.7
289.9
170.4
(3.16%)
(0.44%)
36
Revenue
€520.6M
5.34%
1.00×
Cost of revenue
€234.6M
5.55%
1.02×
Operating expenses
€101.3M
4.64%
0.94×
Cash and investments
20.31%
Goodwill & intangibles
17.77%