590.2
Revenue€M
383.8
412.4
443.7
470.7
514.9
551.2
586.8
629.0
677.4
605.8
697.0
7.55%
7.30%
23
7.52
Revenue growth%
11.75
12.58
12.73
12.00
11.20
10.48
12.79
13.15
11.90
25.56
26.09
11.90
11.95
50
5.68
Gross margin%
15.23
15.58
15.93
18.16
19.76
18.67
16.57
17.38
16.58
9.72
25.91
17.38
16.98
6
8.09
Operating margin%
10.35
12.96
10.64
10.73
10.04
9.90
12.89
11.06
12.38
16.79
15.31
11.06
10.89
86
10.31
Net margin%
0.40
2.92
0.99
0.40
0.40
0.40
0.40
1.75
2.60
2.15
21.79
0.40
0.40
65
23.35
P/E ratio (avg)x
16.12
19.31
19.89
21.24
21.00
23.26
27.97
28.86
32.29
34.92
36.78
27.97
21.12
21
33.88
EV/EBITx
19.88
19.34
18.87
19.96
19.55
16.96
14.59
13.90
13.25
22.07
27.56
14.59
19.10
44
23.46
FCF yield (avg)%
5.46
7.45
8.83
6.46
8.49
11.39
8.80
7.98
6.08
16.61
15.53
8.49
7.78
87
24.81
FCF margin%
21.91
20.97
23.26
25.67
25.20
25.39
25.75
26.09
24.45
5.18
2.79
25.39
24.82
54
0.134
FCF / Net incomex
0.815
0.823
0.917
0.976
0.959
0.902
0.863
0.953
0.875
0.140
0.862
0.902
0.888
83
29.87
ROIC%
23.79
23.41
25.97
25.33
22.52
20.16
17.64
15.78
18.29
13.95
28.50
18.29
22.96
22
9.29
Return on equity%
7.39
9.80
9.36
6.79
9.02
9.38
10.59
7.67
10.36
25.88
26.13
9.38
9.19
53
9.70
Return on assets%
10.60
13.49
16.30
15.47
12.49
15.09
14.25
12.81
14.20
25.87
10.61
14.20
13.84
89
1.47
EPS€
3.80
3.66
4.17
4.67
5.37
6.07
6.66
7.40
7.96
1.61
1.65
11.23%
9.83%
—
14.14
EPS growth%
20.00
19.14
21.70
20.34
18.54
19.41
17.32
19.80
18.55
24.19
4.49
18.55
19.28
27
3.67
Bookvalue per sh€
2.56
2.75
2.80
3.12
3.35
3.51
3.40
3.61
3.97
2.54
3.42
4.93%
5.24%
—
0.91
FCF per share€
4.31
4.74
5.35
5.93
6.45
6.23
6.26
6.11
5.89
0.58
2.84
(0.16%)
4.69%
—
0.71
Dividend per sh€
3.35
3.71
4.22
4.16
3.82
4.30
4.95
4.98
4.66
3.16
2.22
2.26%
3.04%
—
3.19
Div yield (avg)%
24.80
23.01
23.18
26.18
23.93
22.64
20.48
22.35
25.16
23.98
13.88
22.64
23.56
43
20.88
Payout ratio%
16.73
15.18
14.45
17.08
19.39
18.76
19.13
19.13
18.22
11.02
22.27
19.13
17.65
19
65.40
Shares (diluted)M
76.80
74.13
68.29
73.66
71.09
76.64
73.89
68.57
70.75
65.05
66.30
(0.80%)
(0.09%)
71
24.48
Buyback yield%
16.52
16.16
17.78
17.08
14.09
16.95
18.96
19.82
21.44
27.90
20.23
18.96
17.01
62
0.877
D/E ratiox
0.718
0.619
0.556
0.516
0.532
0.565
0.512
0.459
0.495
1.073
0.651
0.512
0.544
20
216.0
Enterprise value€M
311.8
294.9
271.1
241.6
208.7
212.9
217.3
202.4
186.4
409.6
676.9
(5.05%)
(5.62%)
78
442.4
LT debt€M
147.2
147.1
154.6
147.0
145.6
150.8
131.7
136.6
136.1
563.5
631.1
(1.52%)
(0.98%)
27
Revenue
€677.4M
7.30%
1.00×
Cost of revenue
€382.8M
7.32%
1.00×
Operating expenses
€132.5M
7.94%
1.06×
Goodwill & intangibles
17.53%