0.371
Revenue€B
1.151
1.202
1.226
1.250
1.292
1.325
1.383
1.453
1.527
1.609
0.383
4.48%
3.80%
56
8.83
Revenue growth%
32.40
29.50
30.55
28.86
29.92
31.49
33.40
35.76
36.45
37.80
4.81
35.76
31.94
86
24.34
Gross margin%
14.06
16.21
15.00
14.64
15.44
12.76
11.80
14.71
15.29
15.16
8.31
14.71
14.86
66
29.14
Operating margin%
24.12
23.70
26.70
27.00
26.46
25.13
27.49
29.95
27.51
30.48
21.70
27.51
26.85
88
22.95
Net margin%
1.05
0.40
0.40
0.40
1.42
4.04
6.30
5.29
4.29
6.90
2.11
5.29
2.73
62
36.86
P/E ratio (avg)x
13.23
14.42
16.40
17.78
18.96
20.32
21.05
20.97
22.20
25.23
11.99
21.05
19.64
40
32.84
EV/EBITx
42.77
42.61
44.97
48.15
52.33
53.22
53.22
54.17
62.49
64.45
7.840
54.17
52.78
10
11.28
FCF yield (avg)%
16.84
19.24
17.27
14.74
14.40
17.18
19.81
22.13
23.02
21.14
6.93
21.14
18.26
88
29.22
FCF margin%
27.02
25.40
25.67
24.98
23.39
23.76
25.31
25.78
26.90
24.80
26.03
25.31
25.35
39
1.023
FCF / Net incomex
0.741
0.717
0.697
0.653
0.698
0.750
0.742
0.793
0.799
0.784
1.541
0.784
0.741
79
3.74
ROIC%
4.71
7.53
7.79
5.23
5.86
4.46
4.62
3.36
5.77
8.62
11.60
4.62
5.50
7
29.93
Return on equity%
6.10
4.13
3.03
5.78
7.31
10.30
11.03
8.72
10.61
11.63
20.12
10.61
8.02
87
10.09
Return on assets%
15.91
13.71
11.97
10.69
11.27
9.19
9.72
7.50
8.23
8.24
19.55
8.24
10.20
55
0.16
EPS€
0.88
0.94
0.98
0.88
0.91
0.84
0.93
0.85
0.91
0.92
0.17
0.14%
1.29%
—
20.28
EPS growth%
25.50
26.22
25.98
28.56
30.73
30.78
28.13
30.69
32.36
34.33
14.20
30.78
29.62
89
0.72
Bookvalue per sh€
1.81
1.86
2.02
2.08
2.29
2.27
2.37
2.58
3.12
3.77
0.29
10.53%
9.45%
—
0.77
FCF per share€
1.66
1.89
1.80
1.74
1.68
1.77
1.70
1.73
1.73
1.66
0.74
(0.19%)
(0.13%)
—
0.34
Dividend per sh€
0.56
0.59
0.65
0.74
0.84
0.89
0.86
0.82
0.84
0.83
0.65
(0.32%)
3.77%
—
14.96
Div yield (avg)%
30.23
32.64
32.01
30.57
29.34
30.94
33.53
34.17
31.68
33.04
18.58
33.04
31.84
89
20.25
Payout ratio%
29.73
27.23
25.11
26.62
27.46
25.37
27.93
25.18
22.43
24.96
8.48
25.18
25.99
74
0.606
Shares (diluted)B
0.956
1.133
1.223
1.190
1.370
1.416
1.620
1.836
1.929
1.982
0.605
7.66%
8.60%
80
22.14
Buyback yield%
10.43
12.48
15.16
14.30
13.09
13.33
11.26
9.86
10.73
12.13
24.77
11.26
12.31
39
1.234
D/E ratiox
2.237
2.198
2.316
2.461
2.544
2.615
2.781
3.215
3.195
3.706
1.027
3.195
2.580
57
1.184
Enterprise value€B
0.643
0.627
0.720
0.704
0.807
0.762
0.812
0.883
0.959
0.926
1.196
2.79%
3.40%
65
215.8
LT debt€M
422.0
389.5
342.7
316.8
327.4
286.8
262.1
242.6
244.5
257.5
657.8
(4.68%)
(5.20%)
8
Revenue
€1.609B
3.80%
1.00×
Cost of revenue
€949.3M
3.65%
0.99×
Operating expenses
€178.3M
4.54%
1.07×
Goodwill & intangibles
16.67%
Spread over hurdle
19.60%