1.037
Revenue€B
1.562
1.682
1.819
1.935
2.090
2.265
2.467
2.629
2.872
3.113
1.086
8.29%
8.09%
32
20.76
Revenue growth%
7.96
10.45
8.53
6.11
4.07
1.87
2.12
0.67
0.40
2.07
9.57
1.87
3.09
53
3.16
Gross margin%
0.40
1.96
0.40
0.40
2.75
1.07
2.43
4.51
5.35
6.27
17.49
4.51
2.19
68
28.13
Operating margin%
28.77
29.88
29.77
29.62
32.55
33.83
33.81
35.28
33.49
30.95
6.29
33.81
31.75
70
25.40
Net margin%
12.96
12.88
13.36
14.22
12.38
10.44
9.39
12.36
11.83
11.13
29.93
11.13
12.37
69
32.89
P/E ratio (avg)x
14.74
15.79
14.51
14.99
15.88
15.62
15.78
16.86
15.31
16.29
20.33
15.78
15.70
60
9.543
EV/EBITx
7.593
7.038
7.432
6.864
6.497
5.727
5.794
5.532
4.937
5.232
35.00
5.532
6.145
62
20.73
FCF yield (avg)%
7.82
10.25
8.71
5.86
7.40
7.03
8.01
7.53
8.33
6.87
8.41
7.53
7.67
30
24.00
FCF margin%
32.16
30.15
28.39
29.39
26.68
27.53
30.44
31.12
32.62
32.04
4.18
31.12
30.30
51
0.300
FCF / Net incomex
0.212
0.183
0.187
0.195
0.181
0.170
0.182
0.155
0.165
0.151
1.464
0.165
0.181
69
8.68
ROIC%
5.78
3.31
2.83
4.94
4.47
5.38
7.51
9.18
11.35
11.83
23.85
9.18
5.58
73
11.38
Return on equity%
10.07
11.58
12.06
13.99
11.36
13.19
12.48
11.99
12.92
13.37
11.84
12.92
12.27
9
7.41
Return on assets%
27.09
24.53
26.29
27.39
26.58
27.51
26.37
26.09
25.15
25.40
19.75
26.09
26.33
80
0.58
EPS€
0.82
0.79
0.76
0.86
0.86
0.92
0.90
1.02
1.00
1.16
0.60
6.18%
3.00%
—
11.65
EPS growth%
6.61
9.49
9.79
12.74
10.09
11.81
12.33
9.82
7.32
7.72
23.73
9.82
9.80
86
0.93
Bookvalue per sh€
0.47
0.51
0.50
0.46
0.40
0.38
0.38
0.40
0.41
0.35
0.50
(2.44%)
(2.14%)
—
0.51
FCF per share€
1.27
1.37
1.64
1.64
1.72
1.81
1.93
1.92
1.97
2.37
0.33
6.71%
6.25%
—
0.14
Dividend per sh€
0.44
0.45
0.46
0.54
0.52
0.59
0.64
0.64
0.65
0.73
0.46
7.07%
6.44%
—
13.61
Div yield (avg)%
24.41
25.17
26.24
26.49
26.79
26.76
24.20
25.08
27.79
29.07
12.63
26.76
26.37
5
29.55
Payout ratio%
24.88
27.70
30.18
27.25
28.63
26.71
24.18
24.13
23.40
20.79
26.60
24.13
25.79
86
1.017
Shares (diluted)B
1.399
1.594
1.800
1.940
2.106
2.351
2.478
2.765
2.893
3.475
0.991
10.54%
9.94%
19
4.75
Buyback yield%
0.97
0.99
2.74
1.22
0.40
1.98
1.92
0.40
3.13
3.73
16.44
1.98
1.57
77
1.795
D/E ratiox
2.028
2.114
2.088
2.210
2.331
2.425
2.498
3.011
3.489
4.112
1.372
3.011
2.378
25
840.6
Enterprise value€M
450.7
442.9
414.2
403.5
385.2
356.2
373.6
380.1
383.8
334.0
275.3
(2.82%)
(3.75%)
47
0.849
LT debt€B
0.901
0.793
0.738
0.644
0.672
0.710
0.664
0.710
0.756
0.642
1.275
(0.89%)
(2.78%)
82
Revenue
€3.113B
8.09%
1.00×
Cost of revenue
€1.763B
8.24%
1.01×
Operating expenses
€433.0M
7.35%
0.93×
Goodwill & intangibles
20.99%
Cash and investments
13.89%
Spread over hurdle
62.84%