0.152
Revenue€B
0.774
0.810
0.868
0.912
0.966
1.021
1.063
1.106
1.150
1.225
0.163
4.87%
5.23%
58
25.74
Revenue growth%
28.65
28.47
28.00
30.95
28.15
30.55
31.37
31.09
29.03
27.01
9.69
30.55
28.84
46
6.34
Gross margin%
35.13
35.67
32.80
34.91
32.31
32.33
31.37
28.73
31.47
28.66
3.77
31.37
32.32
35
12.79
Operating margin%
19.33
18.08
17.66
15.28
17.27
15.91
15.73
14.19
11.64
9.21
26.28
14.19
15.82
11
15.37
Net margin%
14.96
12.13
9.70
11.61
11.40
8.96
8.14
5.61
5.28
3.83
20.43
5.61
9.33
36
26.87
P/E ratio (avg)x
22.00
21.37
24.17
21.91
22.71
23.28
24.09
25.22
23.07
24.43
17.24
24.09
23.18
49
24.78
EV/EBITx
24.05
21.52
20.87
19.75
18.91
16.83
15.79
16.33
14.99
15.33
32.81
15.79
17.87
62
3.80
FCF yield (avg)%
4.01
7.00
4.24
6.88
9.61
10.87
12.06
13.92
16.54
15.49
18.65
13.92
10.24
43
23.80
FCF margin%
2.11
4.14
6.46
3.68
2.68
1.06
2.50
3.29
3.01
0.69
19.60
2.50
2.85
57
0.599
FCF / Net incomex
0.505
0.561
0.549
0.528
0.568
0.544
0.555
0.574
0.541
0.525
1.671
0.544
0.547
77
9.74
ROIC%
10.28
12.96
10.73
9.96
11.16
12.10
9.55
8.13
8.84
11.64
3.64
9.55
10.51
41
2.25
Return on equity%
18.00
16.93
14.74
17.29
15.35
13.01
12.33
14.01
16.98
17.83
15.50
14.01
16.14
70
24.19
Return on assets%
10.98
13.64
12.93
11.27
13.53
16.15
14.82
17.03
15.56
15.93
9.70
15.93
14.23
53
5.28
EPS€
7.71
6.66
5.95
5.34
4.79
4.93
4.26
4.03
3.53
3.42
5.55
(6.55%)
(7.15%)
—
13.75
EPS growth%
2.14
4.96
5.97
3.19
1.82
3.39
2.61
2.34
5.07
5.61
26.23
3.39
3.29
65
6.79
Bookvalue per sh€
10.70
11.87
13.56
13.89
14.67
14.93
14.59
15.56
15.32
17.19
3.83
3.22%
6.60%
—
2.65
FCF per share€
3.62
3.93
3.66
4.12
4.04
4.48
4.66
5.09
5.75
5.37
3.21
5.87%
4.36%
—
5.93
Dividend per sh€
2.49
2.74
3.21
3.84
4.40
4.64
5.22
6.05
7.28
7.45
3.94
11.09%
11.43%
—
25.35
Div yield (avg)%
11.63
14.30
17.18
18.23
17.31
15.58
12.84
12.03
9.20
11.37
5.01
12.03
13.57
15
5.30
Payout ratio%
20.28
20.52
18.27
20.83
21.63
22.10
24.24
26.37
24.82
25.37
15.12
24.82
21.87
69
102.0
Shares (diluted)M
119.4
135.7
148.1
163.7
164.1
151.3
140.3
145.0
160.5
163.9
107.4
(0.02%)
4.53%
67
17.03
Buyback yield%
30.52
32.25
30.86
29.41
28.98
26.91
28.45
29.51
27.99
25.00
26.96
27.99
29.19
54
0.836
D/E ratiox
1.457
1.570
1.677
1.576
1.439
1.533
1.577
1.601
1.580
1.412
0.289
1.577
1.573
57
0.817
Enterprise value€B
1.762
1.930
1.896
1.900
1.998
2.178
2.201
2.366
2.428
2.628
0.989
5.64%
5.04%
54
0.070
LT debt€B
1.073
1.077
1.044
1.138
1.257
1.279
1.201
1.196
1.295
1.472
0.167
3.22%
3.37%
79
Revenue
€1.225B
5.23%
1.00×
Cost of revenue
€857.5M
5.23%
1.00×
Operating expenses
€251.3M
5.27%
1.00×
Goodwill & intangibles
16.52%
Spread over hurdle
(7.02%)