0.627
Revenue€B
0.839
0.863
0.889
0.918
0.968
1.029
1.068
1.088
1.114
1.136
0.691
3.24%
3.60%
81
3.26
Revenue growth%
21.29
18.69
17.01
18.04
20.40
18.99
17.62
19.82
21.79
21.49
3.47
19.82
19.40
54
14.56
Gross margin%
38.03
36.15
37.64
35.45
34.81
35.30
37.89
35.99
35.68
38.27
18.83
35.99
36.07
73
18.49
Operating margin%
27.09
26.05
25.66
23.08
23.22
23.58
23.02
20.53
23.39
26.12
27.30
23.39
23.48
31
11.46
Net margin%
27.36
29.09
28.37
31.06
33.41
33.33
33.86
34.83
32.13
31.47
15.86
33.33
31.80
75
23.26
P/E ratio (avg)x
9.797
9.718
9.755
9.986
9.676
9.682
9.786
9.535
9.727
9.838
19.52
9.727
9.741
13
11.87
EV/EBITx
46.77
44.51
50.41
53.15
58.55
57.56
55.92
56.44
53.62
49.40
11.67
55.92
53.39
34
5.14
FCF yield (avg)%
30.24
32.25
33.89
34.79
35.48
37.28
39.04
41.82
39.78
40.75
12.07
39.78
36.38
54
8.16
FCF margin%
20.19
19.98
17.65
19.19
16.40
17.82
15.64
17.20
19.75
20.44
29.77
17.82
18.50
75
1.274
FCF / Net incomex
1.894
1.947
1.970
2.255
2.472
2.478
2.769
3.002
2.998
3.031
0.398
2.998
2.475
20
26.68
ROIC%
13.38
11.27
12.27
11.80
13.66
13.59
13.73
11.89
13.93
11.57
26.19
13.59
12.82
15
25.46
Return on equity%
8.57
8.12
6.77
4.59
6.98
8.22
9.86
10.80
10.74
9.58
16.43
9.86
8.40
55
22.02
Return on assets%
29.36
26.39
25.76
22.93
20.34
20.62
19.02
18.91
17.76
19.12
3.84
19.02
20.48
90
4.37
EPS€
1.70
2.06
2.35
2.80
3.12
3.25
3.95
4.16
4.61
4.61
4.54
8.10%
11.13%
—
23.74
EPS growth%
27.82
25.36
28.24
30.98
28.91
30.66
31.81
29.85
28.58
30.58
16.24
30.58
29.38
74
3.56
Bookvalue per sh€
2.03
2.17
2.15
2.20
2.22
2.27
1.99
2.16
2.10
1.93
3.41
(2.72%)
(1.45%)
—
4.25
FCF per share€
4.57
5.05
5.84
6.33
6.54
6.20
6.46
6.27
7.08
6.88
1.03
1.02%
5.35%
—
4.34
Dividend per sh€
2.04
2.13
2.12
1.89
1.65
1.63
1.62
1.67
1.71
1.62
4.85
(0.37%)
(2.05%)
—
16.66
Div yield (avg)%
17.29
19.37
21.44
21.68
19.27
20.67
20.46
20.47
18.09
20.70
13.36
20.47
20.47
47
19.42
Payout ratio%
22.89
22.98
21.87
19.42
21.74
18.89
17.69
14.71
16.54
15.99
5.09
16.54
19.16
40
87.55
Shares (diluted)M
63.02
58.39
59.56
61.35
56.24
59.37
51.57
49.34
53.44
51.68
85.96
(1.68%)
(1.68%)
92
24.39
Buyback yield%
1.21
0.40
0.40
0.40
0.40
0.40
1.23
0.40
0.40
0.57
16.31
0.40
0.40
42
1.782
D/E ratiox
1.219
1.142
1.076
1.138
1.067
1.088
1.240
1.395
1.405
1.454
0.477
1.395
1.181
79
98.82
Enterprise value€M
427.2
401.0
461.3
503.2
484.6
510.2
500.2
468.6
454.1
437.3
218.6
(2.03%)
(0.35%)
36
0.502
LT debt€B
0.807
0.928
0.908
0.917
0.963
1.002
0.995
1.110
1.105
1.342
0.170
6.87%
5.38%
44
Revenue
€1.136B
3.60%
1.00×
Cost of revenue
€795.2M
3.72%
1.01×
Operating expenses
€129.5M
3.57%
1.00×
Cash and investments
23.31%
Property and equipment
16.84%
Goodwill & intangibles
16.60%