1.003
Revenue€B
0.829
0.876
0.954
1.019
1.112
1.195
1.309
1.396
1.528
1.652
1.060
8.24%
7.85%
58
9.34
Revenue growth%
14.55
15.88
15.85
18.61
17.68
19.57
22.29
21.43
23.71
26.53
4.33
22.29
19.09
32
2.56
Gross margin%
20.35
18.62
17.80
19.55
21.63
19.36
22.32
23.57
24.00
25.25
14.30
23.57
20.99
11
11.89
Operating margin%
2.71
3.46
4.17
2.07
0.40
0.40
0.40
0.40
0.58
0.40
10.39
0.40
0.49
69
7.08
Net margin%
17.70
14.99
16.19
18.02
16.32
18.86
19.99
21.85
22.59
21.65
7.37
21.65
18.44
9
16.31
P/E ratio (avg)x
27.47
27.61
30.36
29.48
28.00
31.05
34.99
36.60
37.74
35.69
32.55
35.69
30.70
73
28.63
EV/EBITx
7.468
6.931
7.106
7.419
7.277
7.131
7.028
6.417
6.488
6.725
11.74
6.725
7.067
8
23.53
FCF yield (avg)%
20.68
18.91
18.06
15.30
16.63
18.31
20.95
19.79
17.81
17.42
21.66
18.31
18.19
83
16.78
FCF margin%
7.04
6.54
8.02
7.97
6.67
4.33
4.27
1.80
3.89
1.73
20.76
3.89
5.43
52
1.053
FCF / Net incomex
1.218
1.275
1.272
1.219
1.233
1.209
1.397
1.365
1.585
1.521
0.715
1.397
1.274
65
22.64
ROIC%
25.27
24.87
22.07
21.69
22.98
22.85
20.45
22.89
25.82
28.66
29.56
22.89
22.94
90
23.98
Return on equity%
7.74
8.64
10.70
10.92
12.81
9.98
9.85
8.88
7.55
6.00
5.56
8.88
9.36
43
29.22
Return on assets%
3.92
2.86
3.77
2.58
5.53
4.01
6.09
6.20
6.43
7.36
6.17
6.20
4.77
26
1.94
EPS€
1.28
1.41
1.30
1.38
1.32
1.46
1.50
1.68
1.70
1.74
2.17
5.65%
4.13%
—
2.69
EPS growth%
19.00
18.03
18.54
19.72
21.61
18.83
16.09
17.19
16.61
17.41
27.65
17.19
18.29
62
2.42
Bookvalue per sh€
0.79
0.88
0.94
0.97
0.91
0.87
0.94
0.98
0.92
0.94
0.77
0.57%
2.12%
—
1.69
FCF per share€
1.10
1.13
1.26
1.32
1.43
1.26
1.38
1.53
1.53
1.61
1.71
2.37%
4.96%
—
1.46
Dividend per sh€
1.51
1.45
1.34
1.33
1.32
1.22
1.30
1.20
1.17
1.08
1.51
(3.98%)
(2.83%)
—
24.08
Div yield (avg)%
16.72
16.91
19.59
18.52
19.22
19.78
17.59
17.98
19.83
22.37
8.27
19.78
18.87
78
27.80
Payout ratio%
20.62
20.87
21.40
22.80
25.06
24.05
24.20
22.70
21.55
24.36
3.17
24.05
22.75
16
479.8
Shares (diluted)M
386.9
403.3
350.7
328.5
282.5
290.5
294.4
254.1
239.1
252.0
497.0
(2.26%)
(4.64%)
95
5.29
Buyback yield%
28.86
30.37
31.77
31.83
30.57
30.42
28.52
31.11
33.36
34.78
17.39
31.11
30.84
28
1.440
D/E ratiox
0.436
0.506
0.496
0.542
0.633
0.665
0.745
0.805
0.930
1.048
0.991
0.805
0.649
89
847.7
Enterprise value€M
390.6
375.1
382.5
403.9
415.8
439.0
429.8
475.6
505.7
502.2
101.2
3.85%
2.87%
95
0.946
LT debt€B
1.334
1.400
1.363
1.328
1.490
1.621
1.554
1.502
1.383
1.459
0.419
(0.42%)
0.58%
20
Revenue
€1.652B
7.85%
1.00×
Cost of revenue
€1.004B
7.86%
1.00×
Operating expenses
€315.4M
8.08%
1.02×
Goodwill & intangibles
17.24%