514.0
Revenue€M
400.7
434.6
467.1
492.4
531.1
575.0
596.5
647.7
683.5
741.2
554.5
6.89%
7.17%
64
28.25
Revenue growth%
22.13
20.27
17.90
20.17
20.65
22.14
22.45
22.80
20.38
19.16
11.86
22.14
20.51
86
5.47
Gross margin%
24.72
27.63
25.74
26.75
29.66
32.41
35.04
37.13
39.32
37.98
9.88
37.13
31.04
9
14.01
Operating margin%
30.45
32.70
32.10
29.51
31.66
34.56
31.82
30.32
33.29
33.39
9.15
33.29
31.96
11
7.78
Net margin%
10.90
12.18
9.59
7.49
9.32
8.74
6.38
9.35
10.17
11.20
15.31
9.35
9.47
55
10.52
P/E ratio (avg)x
56.39
62.18
75.10
80.46
84.99
86.74
93.95
104.8
103.9
105.6
29.07
103.9
85.87
93
30.12
EV/EBITx
18.18
19.26
17.77
19.56
21.80
22.48
24.59
27.46
28.94
31.19
29.85
27.46
22.14
9
28.19
FCF yield (avg)%
12.36
15.07
15.07
15.94
13.24
14.86
13.23
12.96
11.95
11.93
5.00
12.96
13.24
37
26.10
FCF margin%
22.80
21.95
23.07
22.33
19.74
19.97
19.30
18.15
18.23
17.03
6.51
18.23
19.86
95
0.665
FCF / Net incomex
0.729
0.839
0.947
0.902
1.030
1.094
1.043
0.997
1.048
1.112
1.220
1.048
1.013
53
7.54
ROIC%
15.25
14.70
11.85
11.33
13.01
13.95
11.70
10.80
7.88
9.23
2.75
10.80
11.77
15
3.94
Return on equity%
8.28
6.86
8.96
8.06
8.82
8.32
9.94
9.37
7.16
10.12
2.85
9.37
8.57
91
2.61
Return on assets%
16.70
17.83
19.47
19.41
19.29
18.89
19.78
21.28
19.97
19.22
15.82
19.78
19.35
48
0.09
EPS€
0.07
0.08
0.10
0.11
0.13
0.13
0.15
0.15
0.16
0.18
0.10
7.10%
10.17%
—
23.62
EPS growth%
24.94
23.31
20.69
19.68
21.58
23.59
26.05
24.76
25.79
26.51
25.05
25.79
24.18
83
0.02
Bookvalue per sh€
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.11
0.11
0.12
0.05
10.67%
5.32%
—
0.06
FCF per share€
0.06
0.05
0.06
0.06
0.06
0.07
0.06
0.07
0.06
0.06
0.08
(0.65%)
1.36%
—
0.09
Dividend per sh€
0.10
0.10
0.11
0.12
0.13
0.14
0.13
0.11
0.10
0.11
0.08
(3.61%)
1.26%
—
29.08
Div yield (avg)%
13.44
13.54
16.14
16.79
16.65
14.74
12.30
11.02
11.92
14.20
26.94
12.30
13.87
67
13.64
Payout ratio%
29.61
26.90
26.37
26.27
24.00
21.66
23.26
20.64
18.18
18.74
27.48
20.64
23.63
15
8.046
Shares (diluted)B
11.36
11.39
11.48
11.38
11.87
13.82
16.16
19.13
18.65
21.08
8.198
12.17%
6.93%
28
29.03
Buyback yield%
33.32
30.58
28.08
25.47
28.09
30.34
28.95
31.80
30.59
27.62
23.89
30.34
29.64
61
1.776
D/E ratiox
0.567
0.588
0.584
0.592
0.597
0.628
0.743
0.794
0.844
0.926
1.421
0.794
0.612
18
0.393
Enterprise value€B
0.634
0.740
0.731
0.807
0.899
0.953
1.057
1.275
1.407
1.384
0.413
9.02%
9.71%
93
792.6
LT debt€M
352.2
366.9
377.5
343.6
382.3
400.3
436.2
397.2
374.9
379.4
989.8
(0.16%)
0.98%
54
Revenue
€741.2M
7.17%
1.00×
Cost of revenue
€428.9M
7.26%
1.01×
Operating expenses
€175.3M
7.13%
1.00×
Goodwill & intangibles
16.36%