0.609
Revenue€B
1.226
1.228
1.219
1.213
1.221
1.245
1.274
1.305
1.347
1.353
0.659
2.08%
1.35%
56
23.78
Revenue growth%
16.65
14.95
17.86
18.07
15.93
15.94
15.74
14.26
12.70
13.88
15.42
14.26
15.83
31
15.61
Gross margin%
30.59
29.79
30.96
31.15
29.46
27.28
28.45
31.06
29.53
26.79
23.50
28.45
29.66
67
12.99
Operating margin%
3.23
4.47
5.74
7.46
7.29
6.21
3.34
5.71
7.96
8.36
11.40
6.21
5.97
10
24.48
Net margin%
3.64
4.33
4.66
6.74
6.89
5.55
6.59
8.04
8.09
8.26
21.94
8.04
6.66
57
35.46
P/E ratio (avg)x
31.77
34.69
40.14
44.27
46.48
51.51
57.99
67.41
68.36
79.37
36.79
67.41
49.00
69
14.04
EV/EBITx
17.91
21.15
22.79
23.94
24.30
29.25
30.83
30.37
30.40
34.08
23.05
30.40
26.78
78
26.73
FCF yield (avg)%
32.11
31.92
32.60
35.07
34.02
34.14
36.33
38.89
37.89
37.61
25.93
37.61
34.60
79
26.69
FCF margin%
10.24
12.63
15.41
16.27
17.26
14.59
17.33
16.00
16.53
18.85
8.04
16.53
16.14
76
1.501
FCF / Net incomex
0.731
0.653
0.638
0.582
0.583
0.571
0.597
0.647
0.630
0.576
0.112
0.597
0.614
83
21.63
ROIC%
8.69
6.16
3.62
5.80
5.21
3.96
1.91
1.52
0.64
0.40
27.69
1.52
3.79
60
8.84
Return on equity%
28.56
31.12
31.97
29.71
27.97
28.40
26.47
27.91
25.70
24.06
13.69
26.47
28.19
26
26.05
Return on assets%
5.73
6.12
8.09
9.76
9.74
10.64
8.82
7.11
9.24
9.67
2.28
9.24
9.03
36
0.23
EPS€
0.57
0.64
0.71
0.80
0.76
0.85
0.94
0.95
0.96
1.12
0.25
8.00%
7.77%
—
26.58
EPS growth%
11.30
12.30
9.58
10.73
9.50
11.83
9.51
9.60
12.51
14.21
25.86
11.83
11.02
73
0.91
Bookvalue per sh€
1.52
1.57
1.50
1.37
1.41
1.36
1.24
1.19
1.22
1.17
0.34
(3.74%)
(2.63%)
—
1.37
FCF per share€
1.95
1.98
1.99
1.86
2.16
2.11
2.42
2.25
2.22
2.32
1.16
1.50%
3.00%
—
1.02
Dividend per sh€
2.01
2.03
1.98
2.32
2.37
2.70
3.19
3.54
3.69
4.32
0.60
12.77%
8.22%
—
24.88
Div yield (avg)%
5.08
7.99
8.93
10.86
9.44
9.59
10.36
9.97
10.80
12.15
7.92
10.36
9.78
22
27.14
Payout ratio%
31.25
30.68
31.58
34.10
36.28
36.25
37.16
36.58
35.03
34.35
9.30
36.25
34.69
88
483.7
Shares (diluted)M
396.1
365.0
310.8
304.5
281.7
289.5
313.9
318.7
319.2
293.1
463.0
0.79%
(2.81%)
84
13.21
Buyback yield%
24.49
26.97
25.63
22.90
22.09
20.07
22.70
25.17
22.20
22.93
5.31
22.70
22.91
38
1.582
D/E ratiox
1.167
1.198
1.314
1.383
1.478
1.436
1.576
1.659
1.819
2.046
0.515
1.659
1.457
75
1.184
Enterprise value€B
1.818
1.705
1.916
1.797
1.734
1.648
1.664
1.643
1.570
1.647
0.263
(1.03%)
(0.41%)
71
1.347
LT debt€B
1.879
2.053
2.121
2.267
2.067
1.880
2.063
2.194
2.109
2.339
1.133
2.50%
2.22%
45
Revenue
€1.353B
1.35%
1.00×
Cost of revenue
€906.4M
1.45%
1.01×
Operating expenses
€326.7M
1.13%
0.98×
Cash and investments
16.15%
Spread over hurdle
(4.55%)