87.39
Revenue€M
715.6
742.8
771.3
800.6
810.8
820.2
860.2
899.8
906.4
947.0
92.67
3.16%
3.28%
70
9.58
Revenue growth%
3.56
5.88
7.69
6.42
3.63
3.44
2.46
0.40
2.05
3.81
9.49
2.46
3.59
25
17.31
Gross margin%
13.52
15.50
18.48
21.08
22.26
20.84
21.90
21.40
21.69
21.56
20.24
21.56
21.24
24
5.24
Operating margin%
4.90
3.52
3.54
5.81
7.31
5.12
6.21
3.52
6.08
5.55
17.69
5.55
5.33
8
25.80
Net margin%
32.02
30.41
29.74
31.94
33.91
32.84
34.97
32.63
32.97
30.29
22.69
32.84
32.32
51
25.32
P/E ratio (avg)x
19.66
18.02
17.21
17.11
17.16
17.87
16.44
17.13
17.08
16.11
32.48
17.08
17.14
9
31.47
EV/EBITx
11.83
11.07
10.28
11.74
11.05
12.34
13.47
14.89
15.33
17.12
19.28
14.89
12.08
41
14.89
FCF yield (avg)%
1.45
0.40
3.06
5.80
8.53
7.89
8.69
11.26
9.20
9.26
6.04
9.20
8.21
22
24.80
FCF margin%
17.72
17.73
18.02
15.48
17.19
17.87
19.02
20.64
18.90
19.26
27.96
19.02
17.95
37
0.235
FCF / Net incomex
1.620
1.845
2.047
2.346
2.543
2.760
2.884
2.970
2.834
2.977
1.666
2.884
2.651
77
13.65
ROIC%
10.63
13.43
13.61
10.86
9.67
9.27
9.88
10.27
10.55
9.62
5.47
9.88
10.41
63
28.18
Return on equity%
2.66
0.40
2.25
0.90
0.40
2.24
4.34
1.91
0.40
0.40
19.76
1.91
1.41
51
18.24
Return on assets%
17.41
15.11
15.26
17.47
19.31
21.20
20.03
19.00
20.58
20.96
22.59
20.58
19.16
18
0.53
EPS€
0.37
0.38
0.44
0.43
0.47
0.51
0.61
0.61
0.67
0.69
0.56
8.31%
6.60%
—
8.53
EPS growth%
32.25
31.87
29.75
29.87
32.01
34.44
36.17
37.27
37.34
37.79
13.80
37.27
33.34
49
1.12
Bookvalue per sh€
0.37
0.43
0.45
0.52
0.54
0.54
0.62
0.59
0.66
0.72
0.58
5.90%
8.04%
—
0.38
FCF per share€
1.07
1.04
0.98
0.95
1.01
0.97
1.07
1.18
1.17
1.10
0.65
1.62%
1.09%
—
0.85
Dividend per sh€
0.42
0.40
0.46
0.49
0.54
0.57
0.60
0.66
0.60
0.65
0.97
3.88%
4.51%
—
28.32
Div yield (avg)%
30.92
31.35
32.27
30.08
31.18
31.03
33.91
36.39
38.43
39.22
18.05
36.39
31.81
88
2.03
Payout ratio%
27.13
29.85
32.29
34.32
34.95
34.57
35.12
35.35
34.90
37.24
10.36
35.12
34.73
18
200.5
Shares (diluted)M
179.8
168.5
185.1
186.7
209.0
219.0
232.9
240.4
234.5
224.7
205.6
1.46%
2.44%
62
15.58
Buyback yield%
6.60
7.50
5.11
3.24
1.71
0.40
0.40
0.40
0.51
2.48
3.97
0.40
2.10
77
0.775
D/E ratiox
0.672
0.695
0.763
0.739
0.675
0.702
0.667
0.604
0.586
0.529
1.680
0.604
0.673
36
166.2
Enterprise value€M
59.32
61.87
71.09
71.06
81.18
90.05
90.95
99.93
114.5
127.6
322.4
9.47%
7.37%
22
836.3
LT debt€M
556.0
646.0
660.4
705.2
762.9
792.1
745.2
753.8
707.7
809.0
57.00
1.18%
4.42%
67
Revenue
€947.0M
3.28%
1.00×
Cost of revenue
€568.0M
3.60%
1.03×
Operating expenses
€219.7M
3.01%
0.97×
Goodwill & intangibles
19.07%
Spread over hurdle
41.18%