287.5
Revenue€M
564.9
601.0
646.0
695.9
720.8
777.6
814.6
863.2
909.6
976.9
304.1
6.27%
6.30%
49
14.63
Revenue growth%
28.22
30.62
29.47
28.45
25.91
26.70
24.70
27.42
28.86
31.14
28.83
27.42
28.33
10
21.08
Gross margin%
10.98
8.95
8.39
7.41
5.13
3.82
4.83
6.91
9.55
7.50
2.96
6.91
7.46
57
20.60
Operating margin%
21.28
23.37
23.51
24.12
25.83
28.52
26.79
24.39
26.23
24.99
11.66
26.23
24.69
27
21.63
Net margin%
23.32
25.36
25.69
24.82
26.63
29.25
26.95
25.66
26.87
26.07
28.59
26.87
25.88
49
23.13
P/E ratio (avg)x
17.01
15.59
14.19
15.07
16.82
17.78
18.27
18.88
21.43
21.94
33.72
18.88
17.40
70
31.84
EV/EBITx
14.42
14.08
12.50
13.11
13.11
13.87
13.96
13.10
12.77
13.21
18.99
13.21
13.16
66
16.44
FCF yield (avg)%
12.74
13.55
11.11
10.00
10.86
13.19
12.74
9.91
11.37
8.82
29.69
11.37
11.24
84
10.15
FCF margin%
22.29
19.34
22.09
20.21
22.44
25.02
22.56
22.18
21.87
19.95
15.23
22.18
22.14
85
1.103
FCF / Net incomex
1.268
1.258
1.272
1.412
1.257
1.216
1.095
1.056
1.174
1.149
1.449
1.149
1.237
88
20.43
ROIC%
4.09
6.93
6.41
5.03
4.81
2.06
0.75
3.54
2.49
2.65
21.14
2.49
3.81
39
27.39
Return on equity%
4.68
5.76
8.21
9.14
8.24
7.37
9.08
11.64
13.64
16.51
20.90
11.64
8.66
29
23.50
Return on assets%
0.47
0.40
1.41
4.12
6.36
4.90
7.69
9.29
11.28
9.11
28.12
9.11
5.63
75
0.50
EPS€
0.75
0.79
0.79
0.77
0.86
0.97
1.00
1.05
1.05
1.19
0.52
6.78%
5.88%
—
18.40
EPS growth%
28.89
26.41
25.01
23.92
26.10
24.03
26.75
29.73
32.31
29.48
18.00
29.48
26.58
72
0.44
Bookvalue per sh€
0.16
0.18
0.18
0.17
0.19
0.20
0.19
0.20
0.18
0.18
0.39
(1.78%)
1.51%
—
0.16
FCF per share€
0.19
0.19
0.18
0.21
0.22
0.22
0.24
0.26
0.28
0.31
0.33
6.91%
4.98%
—
0.32
Dividend per sh€
0.12
0.13
0.14
0.14
0.15
0.14
0.13
0.13
0.14
0.14
0.41
(1.92%)
0.48%
—
28.39
Div yield (avg)%
18.21
17.93
17.66
17.36
18.02
19.19
19.44
16.57
13.68
13.49
13.19
16.57
17.79
24
19.44
Payout ratio%
23.60
22.13
21.60
19.72
22.27
20.63
21.09
19.47
17.89
14.91
2.82
19.47
20.86
36
920.0
Shares (diluted)M
850.2
923.2
868.1
792.4
842.4
913.8
881.3
902.8
891.8
834.7
967.8
(0.18%)
(0.19%)
49
4.32
Buyback yield%
12.83
10.60
12.97
11.22
10.61
11.16
13.36
13.80
15.48
14.83
22.58
13.80
12.90
41
0.145
D/E ratiox
1.442
1.427
1.253
1.282
1.199
1.109
1.158
1.029
1.016
1.079
0.232
1.079
1.178
10
586.1
Enterprise value€M
757.7
712.2
745.6
778.2
693.6
706.8
710.0
719.0
767.6
757.8
617.8
1.78%
(0.12%)
50
551.1
LT debt€M
909.0
962.2
948.1
860.4
888.4
783.5
794.3
742.1
712.8
738.1
230.0
(3.64%)
(1.61%)
35
Revenue
€976.9M
6.30%
1.00×
Cost of revenue
€498.9M
6.62%
1.03×
Operating expenses
€144.3M
5.31%
0.91×
Property and equipment
18.17%
Cash and investments
16.20%