150.0
Revenue€M
418.0
447.5
482.6
532.8
571.5
618.5
677.9
719.5
761.5
838.4
164.3
7.96%
7.96%
26
25.59
Revenue growth%
16.02
16.45
15.49
17.56
16.19
13.41
14.58
14.62
13.30
10.68
24.02
13.41
15.06
12
21.16
Gross margin%
10.85
13.52
15.68
17.36
19.04
19.40
18.84
17.84
16.53
18.64
6.45
18.64
17.60
12
4.81
Operating margin%
26.58
27.98
28.93
30.76
33.46
35.16
34.55
32.39
29.98
28.56
23.37
32.39
30.37
26
2.34
Net margin%
20.24
18.46
20.73
19.98
17.44
18.67
16.88
15.30
13.14
14.48
7.52
15.30
17.95
82
35.85
P/E ratio (avg)x
41.80
44.89
47.00
41.30
39.20
41.26
42.47
43.41
45.30
45.94
28.63
43.41
42.94
44
29.98
EV/EBITx
6.886
6.213
6.503
6.492
6.433
6.768
6.759
5.962
5.985
5.299
21.24
5.985
6.462
49
26.59
FCF yield (avg)%
11.85
14.34
16.34
18.35
16.61
17.79
18.86
19.14
20.06
18.61
25.78
18.86
18.07
84
14.97
FCF margin%
8.92
8.42
7.77
9.13
8.48
10.73
11.68
8.74
6.19
8.35
5.66
8.74
8.61
42
1.603
FCF / Net incomex
0.504
0.510
0.559
0.550
0.516
0.496
0.498
0.506
0.559
0.514
0.836
0.506
0.512
54
11.31
ROIC%
4.24
4.03
1.31
1.56
0.40
0.40
1.15
3.99
6.62
5.86
17.72
3.99
2.78
40
6.12
Return on equity%
24.24
24.44
23.15
24.80
26.95
26.91
25.37
25.64
25.88
26.47
25.58
25.88
25.51
48
12.64
Return on assets%
28.73
29.15
27.58
28.08
29.95
28.46
28.96
31.26
31.60
29.33
22.58
29.33
29.05
60
0.69
EPS€
0.47
0.52
0.46
0.44
0.41
0.39
0.39
0.39
0.37
0.40
0.73
(0.07%)
(1.03%)
—
29.21
EPS growth%
21.05
18.20
20.00
19.32
17.95
15.79
17.23
15.87
14.23
17.19
24.51
15.87
17.59
62
0.61
Bookvalue per sh€
1.33
1.51
1.54
1.71
2.04
2.25
2.64
2.98
3.48
3.60
1.09
12.09%
11.90%
—
0.30
FCF per share€
0.59
0.60
0.52
0.56
0.60
0.64
0.60
0.66
0.63
0.57
1.03
(0.97%)
0.41%
—
0.25
Dividend per sh€
0.61
0.58
0.61
0.60
0.69
0.62
0.66
0.66
0.72
0.65
0.48
(1.07%)
0.65%
—
25.24
Div yield (avg)%
14.29
14.88
14.20
14.51
16.49
16.73
18.72
17.54
15.12
18.07
21.24
17.54
15.80
13
28.65
Payout ratio%
27.64
30.37
30.24
29.81
28.19
30.20
29.81
30.45
30.17
32.89
5.46
30.20
30.19
76
182.6
Shares (diluted)M
242.5
254.9
241.7
235.9
249.7
255.9
277.0
278.0
299.9
318.1
176.2
4.97%
3.94%
13
5.20
Buyback yield%
11.08
11.40
13.50
14.20
15.89
13.90
13.12
15.78
16.37
15.37
10.88
15.37
14.05
48
1.010
D/E ratiox
1.523
1.601
1.526
1.624
1.632
1.580
1.615
1.540
1.439
1.482
1.558
1.540
1.560
11
0.341
Enterprise value€B
0.790
0.798
0.946
1.124
1.223
1.312
1.461
1.572
1.877
2.246
0.685
12.93%
10.85%
53
718.8
LT debt€M
171.1
153.5
151.4
153.3
141.5
152.6
139.3
151.3
143.6
151.2
93.41
1.34%
(2.35%)
49
Revenue
€838.4M
7.96%
1.00×
Cost of revenue
€471.0M
8.02%
1.01×
Operating expenses
€151.6M
8.37%
1.04×
Return on capital
147.82%
Spread over hurdle
139.47%