2.386
Revenue€B
1.392
1.518
1.633
1.791
1.949
2.071
2.262
2.450
2.595
2.767
2.510
7.27%
7.83%
60
6.11
Revenue growth%
20.41
17.61
19.22
19.46
21.49
18.83
20.64
21.05
21.47
22.79
10.76
21.05
20.52
53
2.46
Gross margin%
15.00
16.44
17.71
17.21
18.66
19.58
21.48
20.52
22.69
20.93
11.29
20.93
19.12
47
22.49
Operating margin%
9.46
10.32
8.97
9.14
6.25
8.67
11.39
10.17
10.32
7.67
20.00
10.17
9.30
56
20.45
Net margin%
25.85
27.05
28.72
29.05
32.00
29.21
27.74
30.17
27.64
29.25
19.12
29.21
28.88
47
24.93
P/E ratio (avg)x
36.93
43.06
47.20
47.84
47.93
46.91
53.09
53.30
54.10
53.62
30.06
53.30
47.89
87
27.22
EV/EBITx
24.20
24.95
23.68
24.92
24.26
26.27
28.16
27.89
24.86
21.57
36.41
26.27
24.89
66
26.40
FCF yield (avg)%
14.73
16.87
14.44
14.69
16.46
13.51
14.93
15.94
15.28
12.39
12.23
14.93
14.83
57
7.73
FCF margin%
0.42
0.40
1.67
0.40
0.40
1.55
0.96
2.71
1.44
2.28
10.69
1.55
1.20
49
0.225
FCF / Net incomex
0.433
0.451
0.485
0.528
0.530
0.506
0.556
0.598
0.534
0.571
0.705
0.556
0.529
55
13.05
ROIC%
26.03
24.43
25.81
27.27
28.37
30.22
28.79
27.73
24.83
23.93
18.28
27.73
26.65
33
28.61
Return on equity%
28.23
26.46
25.90
25.55
27.24
27.83
25.51
24.90
25.66
24.43
2.23
25.51
25.78
88
19.29
Return on assets%
7.31
5.37
7.70
7.63
7.22
8.10
7.24
4.42
2.75
1.85
6.95
4.42
7.23
86
0.27
EPS€
0.23
0.22
0.23
0.27
0.29
0.28
0.30
0.33
0.35
0.35
0.29
3.50%
5.50%
—
15.03
EPS growth%
8.41
9.43
9.39
10.49
10.75
11.14
8.67
8.80
6.77
6.62
7.03
8.67
9.10
61
0.24
Bookvalue per sh€
0.35
0.36
0.35
0.36
0.40
0.43
0.43
0.46
0.55
0.54
0.25
5.76%
6.30%
—
0.49
FCF per share€
0.13
0.12
0.11
0.11
0.12
0.11
0.11
0.11
0.12
0.12
0.17
(0.45%)
(1.10%)
—
0.23
Dividend per sh€
0.17
0.15
0.14
0.14
0.12
0.12
0.14
0.12
0.12
0.13
0.19
1.11%
(2.13%)
—
2.14
Div yield (avg)%
6.03
6.52
3.90
5.35
6.98
6.86
7.69
9.01
11.12
8.79
28.32
8.79
6.92
60
2.67
Payout ratio%
5.68
3.37
6.27
5.84
4.03
6.01
6.55
8.16
8.93
7.94
23.32
7.94
6.14
45
1.936
Shares (diluted)B
2.594
2.616
2.505
2.658
2.931
2.888
2.765
2.612
2.826
3.083
1.969
1.02%
3.22%
15
8.59
Buyback yield%
7.78
7.33
10.02
10.70
10.25
7.34
8.48
5.74
8.57
7.55
9.89
7.55
8.13
80
0.266
D/E ratiox
2.353
2.707
2.579
2.600
3.000
3.224
3.435
3.754
4.065
4.461
1.125
3.754
3.112
47
2.413
Enterprise value€B
1.987
2.023
2.203
1.912
1.880
1.727
1.862
1.835
1.890
1.898
1.652
0.18%
0.31%
48
313.4
LT debt€M
900.3
901.4
794.9
854.4
741.9
692.7
643.5
568.3
531.0
454.5
432.4
(9.33%)
(7.03%)
48
Revenue
€2.767B
7.83%
1.00×
Cost of revenue
€1.860B
7.98%
1.01×
Operating expenses
€483.6M
7.90%
1.01×
Goodwill & intangibles
16.34%