1.066
Revenue€B
1.104
1.128
1.135
1.128
1.143
1.138
1.155
1.197
1.195
1.222
1.098
1.35%
1.39%
24
17.61
Revenue growth%
25.65
23.19
24.88
24.81
24.76
24.84
25.55
25.24
22.87
23.11
22.87
24.84
24.83
13
20.29
Gross margin%
17.88
18.39
17.21
16.19
15.37
16.33
18.54
20.53
23.26
20.31
17.57
20.31
18.13
90
23.00
Operating margin%
19.85
21.00
22.60
25.56
27.85
28.66
29.76
29.77
30.34
27.65
22.71
29.76
27.75
90
19.33
Net margin%
5.19
3.85
2.66
3.12
5.91
3.63
5.62
7.90
9.77
8.69
14.54
7.90
5.41
63
28.64
P/E ratio (avg)x
25.81
26.63
27.88
28.57
31.64
29.89
29.81
34.73
36.89
36.46
14.79
34.73
29.85
12
23.44
EV/EBITx
18.17
18.24
21.78
24.49
29.20
34.85
33.68
38.25
42.49
50.46
19.62
38.25
31.44
84
5.73
FCF yield (avg)%
21.46
19.59
16.59
18.14
18.95
18.38
18.83
20.37
18.84
18.13
3.33
18.83
18.83
49
14.71
FCF margin%
12.11
12.11
10.52
11.17
12.85
11.98
10.45
12.58
15.26
12.87
29.44
12.58
12.11
48
0.272
FCF / Net incomex
0.278
0.301
0.303
0.282
0.295
0.279
0.315
0.296
0.310
0.291
1.331
0.296
0.296
21
19.45
ROIC%
33.84
35.89
36.98
35.20
36.95
39.87
38.64
40.05
40.81
43.14
18.80
40.05
37.81
44
23.62
Return on equity%
30.44
28.21
26.07
27.89
30.35
28.70
29.56
32.22
30.27
29.70
9.52
29.70
29.63
43
27.24
Return on assets%
28.11
28.81
27.86
28.83
31.42
31.76
31.96
31.71
30.28
28.65
14.51
31.71
29.56
84
0.59
EPS€
0.42
0.44
0.42
0.46
0.45
0.41
0.43
0.42
0.43
0.41
0.62
(1.81%)
(1.27%)
—
3.27
EPS growth%
10.08
9.78
7.18
10.10
12.76
11.25
9.59
10.61
9.58
7.83
2.76
9.59
9.93
43
0.96
Bookvalue per sh€
1.04
1.00
0.96
0.92
0.95
0.92
1.07
1.06
1.22
1.40
0.19
8.16%
4.17%
—
1.34
FCF per share€
1.05
1.07
1.24
1.31
1.38
1.52
1.77
2.10
2.51
2.44
1.12
12.10%
10.74%
—
0.28
Dividend per sh€
0.55
0.60
0.64
0.73
0.71
0.75
0.70
0.76
0.88
0.91
0.79
4.93%
4.58%
—
13.57
Div yield (avg)%
33.93
33.97
33.32
32.19
30.91
30.45
30.13
28.12
30.02
32.38
29.04
30.13
31.55
38
16.69
Payout ratio%
25.75
23.48
25.10
23.29
26.22
27.93
29.78
31.10
31.91
31.54
28.77
31.10
27.07
39
600.4
Shares (diluted)M
704.0
667.2
741.7
742.9
693.8
714.3
660.9
692.1
766.1
683.7
613.1
(0.29%)
(0.53%)
5
27.13
Buyback yield%
16.07
18.07
18.03
17.76
16.90
16.88
18.71
20.53
22.05
21.63
9.31
20.53
18.05
8
0.547
D/E ratiox
0.358
0.346
0.294
0.269
0.241
0.223
0.214
0.196
0.183
0.159
0.749
0.196
0.232
12
0.442
Enterprise value€B
1.008
0.927
0.829
0.906
0.920
0.968
0.909
1.006
1.098
0.992
0.762
1.51%
0.32%
61
0.811
LT debt€B
1.147
1.215
1.176
1.121
0.996
1.068
1.115
1.123
1.067
1.075
1.063
1.53%
(0.44%)
49
Revenue
€1.222B
1.39%
1.00×
Cost of revenue
€564.3M
1.57%
1.02×
Operating expenses
€267.8M
0.86%
0.95×
Goodwill & intangibles
19.09%
Property and equipment
15.93%
Spread over hurdle
30.69%