0.599
Revenue€B
0.775
0.842
0.933
1.010
1.107
1.192
1.286
1.396
1.548
1.657
0.623
8.39%
8.59%
76
24.30
Revenue growth%
28.29
30.31
33.14
32.41
29.89
29.06
28.91
31.55
32.61
33.90
2.89
31.55
30.93
45
3.04
Gross margin%
15.94
17.10
16.03
14.84
14.80
17.19
17.15
18.50
18.94
16.81
2.97
17.19
16.96
53
4.05
Operating margin%
25.83
24.40
22.09
21.39
21.12
23.98
26.02
27.32
27.59
29.79
17.90
27.32
25.11
10
23.40
Net margin%
22.97
24.34
27.23
26.25
28.51
27.82
29.14
27.02
27.24
29.54
20.12
27.82
27.23
17
11.14
P/E ratio (avg)x
12.69
14.07
15.14
13.80
14.64
15.16
15.66
14.16
15.29
14.08
21.73
15.16
14.40
94
28.70
EV/EBITx
12.51
14.58
15.28
17.07
18.35
19.89
22.72
22.98
26.35
29.10
11.29
22.98
19.12
72
17.36
FCF yield (avg)%
9.83
9.32
8.28
8.02
8.47
6.87
7.73
8.78
8.68
7.66
5.73
7.73
8.37
78
24.92
FCF margin%
7.12
4.78
4.99
6.73
8.76
10.92
9.57
6.84
6.32
8.08
17.64
8.08
6.98
43
0.206
FCF / Net incomex
0.936
0.840
0.870
0.915
0.924
0.876
0.840
0.831
0.785
0.762
0.377
0.831
0.855
79
25.72
ROIC%
24.68
23.95
25.54
23.34
25.99
23.29
24.76
24.70
22.92
24.01
23.28
24.01
24.34
32
17.65
Return on equity%
27.83
29.95
28.26
26.14
27.04
29.54
28.35
25.94
24.82
27.14
21.38
27.14
27.49
40
13.68
Return on assets%
24.76
26.96
25.38
26.99
27.67
26.34
24.10
23.98
25.28
24.62
17.00
24.62
25.33
15
2.41
EPS€
0.73
0.71
0.66
0.72
0.79
0.69
0.74
0.79
0.72
0.70
2.49
(2.43%)
0.38%
—
15.46
EPS growth%
2.28
0.40
0.40
0.65
0.40
2.42
0.49
0.40
1.08
0.62
10.89
0.62
0.56
8
2.69
Bookvalue per sh€
0.61
0.63
0.58
0.52
0.53
0.57
0.52
0.56
0.61
0.62
2.62
3.10%
(1.24%)
—
0.90
FCF per share€
2.11
1.99
2.27
2.55
2.78
2.88
3.16
3.20
3.09
3.05
1.81
1.87%
2.83%
—
0.58
Dividend per sh€
3.21
3.39
3.57
3.79
3.73
4.25
4.91
4.75
5.36
5.25
1.13
7.07%
6.78%
—
16.91
Div yield (avg)%
23.17
20.92
19.08
19.88
20.18
17.80
15.23
15.12
17.01
16.21
9.00
16.21
18.44
67
2.35
Payout ratio%
26.12
27.61
27.51
30.08
29.24
27.62
25.54
26.34
28.27
26.16
17.47
26.34
27.56
56
167.8
Shares (diluted)M
149.5
163.7
151.0
162.6
178.1
186.2
188.5
171.4
163.5
158.8
171.2
(2.27%)
0.07%
59
3.95
Buyback yield%
17.36
16.22
18.26
15.59
15.03
15.71
12.81
13.16
13.36
16.09
17.26
13.36
15.65
51
1.764
D/E ratiox
1.238
1.401
1.498
1.654
1.630
1.656
1.709
1.706
1.580
1.605
1.443
1.656
1.618
19
0.666
Enterprise value€B
1.345
1.178
1.230
1.165
1.208
1.074
1.103
1.043
1.128
1.179
0.778
(0.49%)
(0.81%)
80
1,156
LT debt€M
475.9
533.3
607.2
576.6
669.5
623.8
630.2
704.6
698.2
780.1
689.9
3.10%
5.85%
19
Revenue
€1.657B
8.59%
1.00×
Cost of revenue
€901.8M
8.73%
1.01×
Operating expenses
€303.5M
7.93%
0.94×
Goodwill & intangibles
16.99%
Spread over hurdle
22.71%