1.089
Revenue€B
1.201
1.227
1.251
1.294
1.327
1.364
1.448
1.482
1.572
1.605
1.211
3.89%
3.27%
80
12.67
Revenue growth%
3.28
1.45
3.71
4.74
7.22
5.10
5.94
5.39
4.92
6.81
8.71
5.39
5.01
64
4.75
Gross margin%
12.72
15.70
14.20
13.40
11.01
11.62
10.22
10.44
9.88
11.57
11.44
10.44
11.59
26
24.70
Operating margin%
6.01
6.58
8.65
6.58
8.47
6.64
7.15
5.50
6.66
6.03
16.08
6.64
6.61
6
28.73
Net margin%
9.03
7.77
7.43
10.04
7.65
9.06
6.65
4.91
4.55
4.98
21.15
4.98
7.54
79
30.83
P/E ratio (avg)x
34.84
35.38
32.50
35.04
36.05
39.07
40.70
39.25
40.44
44.76
14.33
40.44
37.56
16
11.77
EV/EBITx
47.63
46.49
51.38
51.60
56.71
66.13
75.72
74.35
84.88
94.72
33.55
75.72
61.42
38
12.92
FCF yield (avg)%
1.07
0.44
1.09
1.59
0.63
0.40
0.40
0.40
2.45
0.90
11.05
0.40
0.76
12
3.86
FCF margin%
18.96
20.65
22.73
22.43
19.84
20.13
22.84
24.51
23.40
23.10
16.63
23.10
22.58
51
0.809
FCF / Net incomex
1.793
1.825
2.022
2.222
2.306
2.351
2.749
2.751
3.174
3.106
0.997
2.751
2.329
85
19.19
ROIC%
23.78
23.36
23.46
20.98
18.49
20.69
19.90
21.28
21.17
20.58
28.24
20.69
21.07
88
2.33
Return on equity%
8.07
5.27
4.41
4.44
1.77
0.40
2.53
1.81
1.84
3.74
29.23
1.84
3.14
92
6.92
Return on assets%
9.10
10.10
8.49
8.86
9.56
7.72
9.11
6.37
5.97
8.94
6.76
7.72
8.90
19
0.36
EPS€
0.97
1.07
1.24
1.34
1.30
1.30
1.54
1.61
1.76
1.83
0.38
7.20%
8.42%
—
17.37
EPS growth%
12.41
11.12
10.68
10.17
11.37
14.30
11.32
13.93
14.67
14.51
17.11
14.30
11.89
92
0.49
Bookvalue per sh€
0.53
0.56
0.55
0.51
0.54
0.53
0.53
0.60
0.67
0.72
0.48
5.86%
4.04%
—
0.63
FCF per share€
0.55
0.52
0.51
0.56
0.51
0.47
0.44
0.43
0.48
0.50
0.29
(0.17%)
(0.83%)
—
0.28
Dividend per sh€
0.59
0.55
0.59
0.62
0.67
0.60
0.65
0.61
0.63
0.61
0.26
(1.78%)
(0.01%)
—
18.72
Div yield (avg)%
3.71
6.08
4.88
5.16
4.18
1.88
1.18
0.40
0.40
0.40
21.24
0.40
2.80
66
18.53
Payout ratio%
28.12
26.94
27.73
25.34
22.84
25.83
25.24
23.74
21.67
23.06
5.11
23.74
25.29
90
1.074
Shares (diluted)B
0.651
0.560
0.511
0.535
0.480
0.437
0.458
0.395
0.386
0.418
1.092
(2.76%)
(4.96%)
43
16.91
Buyback yield%
10.24
10.71
8.68
8.78
10.75
9.50
7.16
5.50
8.00
8.29
12.51
8.00
8.73
87
0.283
D/E ratiox
1.625
1.705
1.987
1.966
2.333
2.481
2.517
2.528
2.681
3.111
0.353
2.528
2.407
68
0.932
Enterprise value€B
0.686
0.710
0.702
0.761
0.755
0.728
0.846
0.911
0.979
1.149
0.464
8.75%
5.08%
88
0.918
LT debt€B
1.527
1.374
1.516
1.536
1.677
1.771
1.819
1.619
1.663
1.643
0.118
(0.41%)
0.79%
63
Revenue
€1.605B
3.27%
1.00×
Cost of revenue
€868.2M
3.44%
1.02×
Operating expenses
€195.6M
3.04%
0.98×
Goodwill & intangibles
17.43%
Spread over hurdle
11.68%