673.6
Revenue€M
783.9
769.0
777.5
798.7
790.7
790.1
791.9
784.9
793.4
815.9
692.8
0.63%
0.57%
43
18.19
Revenue growth%
23.09
23.77
25.45
25.04
24.13
23.49
21.43
22.97
25.09
26.57
12.56
23.49
23.95
43
8.29
Gross margin%
11.71
14.52
14.50
12.60
12.78
11.61
10.84
9.65
12.05
12.86
15.05
11.61
12.32
49
14.44
Operating margin%
9.86
6.94
4.26
6.37
8.16
7.28
9.71
11.15
9.47
6.73
29.97
9.47
7.72
49
24.41
Net margin%
23.83
25.69
24.41
26.66
24.58
21.77
24.55
26.66
29.13
30.74
2.44
26.66
25.13
12
21.14
P/E ratio (avg)x
12.62
13.10
12.62
13.02
12.57
13.53
14.03
15.18
16.30
16.94
29.20
15.18
13.32
84
26.93
EV/EBITx
23.65
21.95
20.17
18.60
19.12
21.59
19.62
19.43
20.44
19.86
30.80
19.86
20.01
59
10.59
FCF yield (avg)%
31.25
30.13
31.40
32.17
31.20
32.30
29.95
30.77
28.60
26.58
4.90
29.95
30.98
83
9.12
FCF margin%
5.17
4.49
5.62
5.26
4.96
3.55
4.76
6.49
4.14
1.59
6.83
4.14
4.86
70
0.439
FCF / Net incomex
0.743
0.809
0.749
0.746
0.811
0.772
0.736
0.667
0.608
0.561
1.744
0.667
0.745
54
25.91
ROIC%
0.40
2.25
4.69
7.43
9.35
7.08
6.82
4.39
4.20
4.54
20.09
4.54
4.62
59
17.55
Return on equity%
4.03
5.85
3.52
4.90
6.66
9.63
12.27
12.63
13.03
12.98
3.97
12.63
8.14
35
16.43
Return on assets%
3.71
2.43
0.70
2.73
0.40
0.40
0.40
0.40
0.40
3.15
5.11
0.40
0.55
76
2.12
EPS€
5.69
6.50
7.76
8.45
9.71
10.92
11.21
11.67
13.14
13.08
2.25
6.13%
10.37%
—
27.70
EPS growth%
16.30
15.95
13.89
13.20
15.06
16.60
13.75
15.87
14.71
16.71
26.90
15.87
15.46
55
2.25
Bookvalue per sh€
2.40
2.27
2.42
2.42
2.30
2.30
2.04
1.86
1.84
1.86
0.87
(4.13%)
(3.99%)
—
2.45
FCF per share€
3.17
2.77
2.49
2.34
2.45
2.45
2.34
1.98
1.87
2.01
5.25
(3.90%)
(4.88%)
—
3.93
Dividend per sh€
3.60
3.54
3.83
3.49
3.90
3.92
3.49
3.39
3.70
3.88
3.37
(0.10%)
1.23%
—
15.33
Div yield (avg)%
29.61
30.60
32.81
31.36
34.11
31.72
31.28
31.98
31.79
29.98
15.56
31.72
31.54
73
15.44
Payout ratio%
21.86
21.33
19.50
18.98
17.84
16.55
19.53
20.40
22.14
22.47
19.92
20.40
19.96
41
98.41
Shares (diluted)M
112.4
122.4
115.2
131.2
126.4
131.2
150.1
162.7
163.7
162.3
97.07
5.13%
4.56%
10
8.93
Buyback yield%
1.26
1.20
0.40
2.87
1.18
2.77
4.78
3.65
6.56
5.00
16.42
4.78
2.82
52
1.076
D/E ratiox
0.498
0.492
0.520
0.514
0.531
0.455
0.399
0.352
0.363
0.382
0.672
0.382
0.473
38
768.2
Enterprise value€M
46.54
44.98
43.19
45.94
50.07
48.26
48.58
52.25
46.85
50.74
484.9
0.27%
0.31%
80
442.5
LT debt€M
478.5
525.7
513.0
579.6
620.8
690.7
760.1
831.5
951.5
943.4
426.9
8.73%
8.54%
37
Revenue
€815.9M
0.57%
1.00×
Cost of revenue
€386.5M
0.24%
0.97×
Operating expenses
€157.8M
0.95%
1.04×
Spread over hurdle
16.33%