0.479
Revenue€B
0.634
0.691
0.729
0.793
0.851
0.938
1.015
1.086
1.167
1.230
0.534
7.63%
7.77%
16
28.22
Revenue growth%
33.54
31.77
34.27
35.37
33.15
34.31
36.34
36.71
38.55
37.39
9.76
36.71
34.84
50
17.53
Gross margin%
7.44
6.83
9.64
10.20
7.96
9.20
6.33
6.11
6.36
5.34
8.67
6.33
7.14
16
19.70
Operating margin%
17.10
17.55
18.32
20.59
18.16
16.89
18.98
21.02
23.04
22.80
24.47
21.02
18.65
84
29.40
Net margin%
19.36
21.90
20.49
19.34
18.40
18.82
20.57
19.10
19.52
22.31
13.85
19.52
19.44
34
21.93
P/E ratio (avg)x
18.50
20.50
18.38
18.64
20.88
22.38
22.95
25.33
24.47
25.91
18.45
24.47
21.63
11
34.23
EV/EBITx
48.66
57.23
65.38
66.49
64.63
63.89
64.36
65.18
76.77
87.09
33.39
65.18
64.90
67
18.82
FCF yield (avg)%
16.90
15.74
17.83
19.50
21.26
20.11
21.70
20.54
23.08
21.21
9.33
21.21
20.33
44
21.56
FCF margin%
7.70
5.40
4.89
5.34
4.22
4.58
5.94
6.14
6.79
7.98
20.24
6.14
5.67
90
1.129
FCF / Net incomex
1.677
1.739
1.810
1.679
1.554
1.363
1.267
1.156
1.174
1.261
1.418
1.261
1.458
44
16.50
ROIC%
12.07
9.55
9.72
7.55
5.99
6.37
7.41
4.73
3.96
5.45
6.54
5.45
6.89
77
4.83
Return on equity%
31.44
29.56
28.61
27.56
25.93
23.37
23.13
23.48
21.96
23.40
4.61
23.37
24.70
14
18.52
Return on assets%
12.93
10.17
12.85
14.84
16.83
16.61
13.80
10.87
9.62
6.90
30.00
10.87
12.89
54
2.12
EPS€
0.53
0.54
0.56
0.51
0.56
0.61
0.68
0.74
0.82
0.79
2.27
7.27%
5.16%
—
20.69
EPS growth%
9.52
10.71
8.81
7.10
7.12
6.89
4.75
3.28
3.82
1.53
2.42
3.82
7.00
12
1.04
Bookvalue per sh€
0.69
0.64
0.66
0.63
0.61
0.59
0.64
0.62
0.56
0.56
1.61
(1.76%)
(2.99%)
—
2.10
FCF per share€
1.23
1.24
1.27
1.31
1.39
1.62
1.79
2.10
2.06
2.28
2.78
10.46%
7.29%
—
2.18
Dividend per sh€
0.61
0.62
0.59
0.54
0.55
0.52
0.47
0.46
0.48
0.52
1.76
(0.89%)
(2.44%)
—
5.65
Div yield (avg)%
21.53
19.49
18.65
18.78
20.07
18.52
16.22
14.56
13.08
15.03
21.17
15.03
18.58
26
24.19
Payout ratio%
0.71
0.40
2.69
0.40
0.40
3.14
4.90
2.96
3.13
5.88
3.99
3.14
2.82
75
137.0
Shares (diluted)M
123.6
135.5
140.3
135.4
141.4
129.1
139.1
131.6
128.4
124.5
136.7
(2.51%)
0.33%
11
6.27
Buyback yield%
26.60
24.07
26.48
28.74
27.63
29.25
26.29
25.13
26.25
27.51
2.01
26.29
26.54
44
1.410
D/E ratiox
1.389
1.489
1.586
1.604
1.918
2.240
2.628
2.919
3.417
3.516
1.121
2.919
2.079
88
1.014
Enterprise value€B
1.911
2.173
2.023
2.316
2.392
2.242
2.058
1.892
1.970
2.225
1.316
(1.44%)
1.01%
42
0.758
LT debt€B
0.538
0.549
0.565
0.620
0.604
0.579
0.619
0.649
0.722
0.736
1.206
4.04%
3.38%
42
Revenue
€1.230B
7.77%
1.00×
Cost of revenue
€835.3M
7.73%
1.00×
Operating expenses
€204.0M
8.11%
1.03×
Goodwill & intangibles
13.54%
Spread over hurdle
(4.60%)