257.6
Revenue€M
397.0
425.9
452.5
470.3
509.1
538.6
567.9
600.3
646.4
686.4
271.8
6.16%
6.16%
57
17.46
Revenue growth%
23.88
21.08
22.41
23.59
22.93
23.11
21.60
19.99
18.63
16.27
23.65
19.99
22.01
89
18.74
Gross margin%
10.34
9.91
11.03
12.14
12.52
11.21
12.16
11.43
13.14
10.71
19.15
11.43
11.32
72
15.41
Operating margin%
31.30
28.40
27.50
29.82
32.41
33.17
31.12
28.91
27.23
27.80
20.62
28.91
29.36
28
14.29
Net margin%
18.21
17.43
17.19
17.70
18.67
21.37
20.05
22.75
25.72
28.41
21.08
22.75
19.36
84
18.60
P/E ratio (avg)x
8.038
9.222
9.591
10.16
10.33
11.78
12.99
15.24
17.31
19.44
7.071
15.24
11.05
56
18.07
EV/EBITx
16.88
15.10
14.15
12.53
12.27
13.40
14.33
15.62
16.05
14.34
19.39
14.34
14.33
81
9.53
FCF yield (avg)%
11.47
8.80
11.22
11.31
13.72
15.97
16.28
14.30
12.32
13.28
20.31
14.30
12.80
35
6.45
FCF margin%
15.53
16.85
16.59
19.19
18.75
20.21
22.81
21.93
23.34
23.92
13.46
22.81
19.70
58
1.756
FCF / Net incomex
0.222
0.214
0.217
0.232
0.222
0.254
0.272
0.275
0.317
0.355
0.430
0.275
0.243
18
18.79
ROIC%
26.80
25.48
23.99
23.94
22.23
20.13
19.82
18.47
16.98
19.40
18.37
19.40
21.18
42
13.65
Return on equity%
19.27
19.55
19.10
19.11
19.18
21.51
22.97
23.28
21.65
20.87
14.58
21.65
20.21
17
29.37
Return on assets%
6.50
6.58
5.18
7.45
7.70
7.13
5.69
8.63
9.26
11.76
27.24
8.63
7.29
10
7.71
EPS€
4.18
4.96
5.96
6.61
6.45
6.84
7.92
7.77
7.80
7.99
8.62
4.38%
7.56%
—
28.65
EPS growth%
19.33
19.24
17.36
19.41
20.18
20.51
21.10
21.00
20.13
21.74
13.88
21.00
20.15
56
5.54
Bookvalue per sh€
5.54
5.08
4.58
4.83
4.37
3.88
3.99
4.04
4.35
3.97
6.72
(1.92%)
(3.44%)
—
1.25
FCF per share€
5.42
5.96
6.72
6.69
6.51
6.45
7.41
7.50
7.15
7.88
8.34
3.92%
3.45%
—
3.53
Dividend per sh€
9.32
8.53
9.67
10.89
11.78
10.90
10.64
10.28
11.38
10.41
6.73
(2.44%)
2.34%
—
24.12
Div yield (avg)%
13.88
15.93
13.88
16.77
17.02
18.26
18.95
17.34
16.67
13.84
22.02
17.34
16.72
11
3.11
Payout ratio%
13.40
14.79
14.93
15.33
16.83
14.05
12.08
10.40
11.08
9.98
18.64
11.08
13.72
50
65.31
Shares (diluted)M
89.07
105.5
117.3
114.4
121.0
121.9
127.6
137.2
132.5
141.6
64.97
3.19%
5.65%
32
22.31
Buyback yield%
20.43
21.86
22.62
24.58
26.78
29.59
26.66
27.95
26.25
24.14
22.24
26.66
25.42
85
1.739
D/E ratiox
1.274
1.436
1.592
1.568
1.751
2.053
2.150
2.361
2.365
2.354
0.935
2.354
1.902
23
488.6
Enterprise value€M
346.4
389.1
429.3
407.3
380.5
393.9
366.5
396.8
433.7
443.6
358.6
3.12%
1.86%
30
53.23
LT debt€M
114.5
117.5
111.4
114.7
115.7
117.7
114.9
117.7
119.7
125.0
366.2
1.57%
0.22%
83
Revenue
€686.4M
6.16%
1.00×
Cost of revenue
€446.2M
5.92%
0.98×
Operating expenses
€150.1M
6.26%
1.01×
Cash and investments
18.48%