0.829
Revenue€B
0.891
0.898
0.937
0.985
1.003
1.014
1.037
1.055
1.078
1.127
0.897
2.35%
2.90%
90
21.44
Revenue growth%
18.25
19.87
22.34
21.94
23.59
26.53
27.29
24.69
25.61
22.77
25.99
25.61
23.18
21
2.94
Gross margin%
1.58
0.40
1.12
1.88
4.15
2.47
0.43
1.23
0.40
0.40
14.56
0.43
1.18
62
14.04
Operating margin%
30.17
28.16
30.67
30.94
30.80
31.97
32.48
30.70
33.43
31.31
13.84
31.97
30.87
61
27.42
Net margin%
33.00
34.45
31.79
31.02
30.18
28.13
25.13
25.95
25.16
23.54
17.11
25.16
29.15
19
15.35
P/E ratio (avg)x
19.74
19.20
22.06
21.58
25.12
28.77
28.92
34.31
33.18
35.80
33.01
33.18
26.94
9
11.63
EV/EBITx
8.814
9.742
10.66
11.16
11.64
10.83
10.60
10.01
9.586
9.459
7.804
10.01
10.30
26
11.19
FCF yield (avg)%
6.25
7.12
8.71
10.01
8.95
7.03
10.02
10.61
10.93
11.50
2.76
10.61
9.48
42
22.54
FCF margin%
14.45
15.23
17.65
19.01
20.01
18.34
20.55
22.44
22.66
23.81
28.06
22.44
19.51
45
1.200
FCF / Net incomex
0.184
0.214
0.223
0.253
0.245
0.291
0.325
0.347
0.393
0.411
1.023
0.347
0.272
12
17.67
ROIC%
26.36
26.32
27.97
28.76
26.52
25.09
26.77
23.88
21.83
19.13
29.23
23.88
26.34
70
29.20
Return on equity%
16.46
17.41
18.88
20.77
21.14
22.93
21.37
21.15
22.86
22.05
14.56
22.05
21.15
54
13.39
Return on assets%
2.75
4.56
5.38
5.19
8.03
10.75
9.69
10.43
8.40
10.63
4.34
10.43
8.22
23
0.65
EPS€
0.59
0.63
0.75
0.76
0.81
0.80
0.93
1.12
1.14
1.18
0.69
7.94%
6.98%
—
12.48
EPS growth%
22.18
23.28
25.27
27.87
28.09
28.88
30.07
27.32
26.59
26.77
4.18
27.32
27.04
55
0.12
Bookvalue per sh€
0.21
0.21
0.23
0.20
0.20
0.20
0.19
0.18
0.17
0.15
0.15
(6.18%)
(4.35%)
—
0.49
FCF per share€
0.08
0.09
0.08
0.08
0.08
0.07
0.07
0.06
0.06
0.06
0.49
(6.73%)
(3.04%)
—
0.39
Dividend per sh€
0.50
0.48
0.51
0.57
0.52
0.54
0.61
0.64
0.67
0.61
0.18
3.06%
2.66%
—
9.63
Div yield (avg)%
22.30
23.46
23.63
22.59
19.94
22.69
25.09
27.13
25.24
23.63
11.05
25.09
23.55
65
25.02
Payout ratio%
5.07
4.14
6.87
4.70
7.02
9.73
12.53
12.11
11.02
10.49
4.34
11.02
8.37
19
1.152
Shares (diluted)B
1.548
1.699
2.026
2.147
2.552
2.453
2.465
2.536
2.570
2.739
1.200
1.42%
5.67%
63
13.76
Buyback yield%
27.29
24.77
25.14
28.13
25.38
22.85
23.61
21.45
22.27
22.82
18.48
22.82
24.19
11
0.868
D/E ratiox
0.746
0.637
0.637
0.623
0.636
0.654
0.616
0.577
0.531
0.470
0.589
0.577
0.629
33
324.2
Enterprise value€M
609.8
668.4
639.4
697.9
738.7
777.5
873.3
865.8
877.3
853.7
656.3
2.94%
4.37%
15
379.2
LT debt€M
158.9
157.5
155.8
177.8
194.1
210.4
225.9
218.4
226.2
264.1
965.1
6.36%
6.92%
14
Revenue
€1.127B
2.90%
1.00×
Cost of revenue
€788.6M
2.92%
1.00×
Operating expenses
€188.2M
3.80%
1.09×
Spread over hurdle
11.74%