905.6
Revenue€M
565.1
579.1
590.9
600.9
614.1
649.5
674.2
691.4
717.1
757.1
955.3
4.28%
3.46%
66
2.05
Revenue growth%
26.63
28.41
26.11
27.69
30.60
28.51
28.46
30.49
29.71
31.72
7.25
29.71
28.49
14
5.13
Gross margin%
0.63
0.40
2.05
0.40
0.40
1.05
2.28
2.23
4.33
6.89
12.02
2.28
1.55
54
10.19
Operating margin%
2.33
4.81
3.97
4.00
4.58
7.35
8.04
7.77
10.25
9.89
18.82
8.04
6.08
18
8.41
Net margin%
20.40
19.23
18.37
19.10
19.30
21.63
20.81
23.45
23.12
22.42
17.52
22.42
20.61
60
13.80
P/E ratio (avg)x
35.96
36.98
35.83
39.67
37.24
41.74
41.69
40.86
44.37
42.77
15.99
41.74
40.27
93
25.67
EV/EBITx
8.144
7.612
7.915
8.909
10.01
10.87
11.77
13.21
13.99
14.20
25.58
13.21
10.44
64
12.78
FCF yield (avg)%
8.29
6.38
7.66
5.56
4.67
5.53
3.16
2.84
1.96
4.12
22.66
3.16
5.10
95
23.73
FCF margin%
9.21
9.46
8.91
10.73
8.14
5.18
7.57
6.99
6.80
4.90
5.69
6.80
7.85
12
1.168
FCF / Net incomex
0.693
0.670
0.614
0.661
0.689
0.766
0.799
0.751
0.830
0.784
0.603
0.784
0.722
47
6.78
ROIC%
10.86
11.56
10.34
11.93
9.06
9.69
11.04
10.39
9.08
7.74
3.43
9.69
10.36
19
5.37
Return on equity%
10.57
13.37
13.03
14.61
16.21
15.15
16.64
16.14
14.02
16.37
24.78
16.14
14.88
73
24.09
Return on assets%
12.92
15.68
14.13
14.07
16.82
16.30
18.45
19.83
17.67
17.01
6.77
17.67
16.56
61
7.94
EPS€
7.75
8.72
8.04
7.73
8.08
7.97
7.43
7.62
8.38
8.26
8.26
0.45%
1.66%
—
20.25
EPS growth%
29.62
30.18
27.98
30.45
29.30
28.74
27.83
27.20
25.36
27.26
25.51
27.26
28.36
40
1.62
Bookvalue per sh€
3.17
3.43
3.81
3.69
3.58
3.53
3.76
4.18
4.01
3.90
7.48
1.75%
2.45%
—
3.70
FCF per share€
2.47
2.41
2.10
1.95
1.76
1.57
1.58
1.71
1.59
1.57
4.46
(2.26%)
(5.67%)
—
4.34
Dividend per sh€
11.30
10.92
12.11
12.29
13.36
14.44
15.79
15.29
16.16
15.35
4.41
2.82%
3.35%
—
27.65
Div yield (avg)%
1.33
0.40
1.75
3.16
3.18
3.72
1.34
1.25
2.55
3.19
18.04
2.55
2.15
18
8.15
Payout ratio%
2.87
3.94
5.69
8.63
10.67
7.77
8.54
7.74
5.80
4.82
3.56
7.74
6.77
41
75.26
Shares (diluted)M
95.68
105.5
125.4
152.7
185.3
202.9
233.5
252.0
296.9
341.1
77.46
12.98%
13.33%
83
25.48
Buyback yield%
11.91
13.45
14.32
16.23
14.21
17.09
15.90
17.13
15.04
12.21
26.47
15.90
14.68
67
0.951
D/E ratiox
0.495
0.510
0.536
0.551
0.635
0.624
0.710
0.754
0.726
0.802
0.697
0.726
0.630
63
0.595
Enterprise value€B
1.186
1.205
1.229
1.425
1.491
1.499
1.728
2.033
2.010
2.364
0.232
9.66%
7.37%
77
0.405
LT debt€B
1.290
1.453
1.487
1.527
1.833
1.815
1.830
2.003
2.000
2.188
0.836
3.61%
6.43%
44
Revenue
€757.1M
3.46%
1.00×
Cost of revenue
€530.0M
3.46%
1.00×
Operating expenses
€143.9M
2.80%
0.94×
Property and equipment
15.75%
Spread over hurdle
(4.50%)