0.084
Revenue€B
1.222
1.242
1.259
1.331
1.356
1.408
1.427
1.476
1.506
1.574
0.093
3.02%
2.78%
57
17.16
Revenue growth%
32.51
35.45
38.02
37.84
39.79
40.66
41.09
40.91
43.82
42.28
29.26
41.09
40.23
33
26.84
Gross margin%
5.31
3.65
6.27
5.54
6.30
6.54
6.38
3.60
4.71
5.28
17.81
5.28
5.43
83
23.08
Operating margin%
29.16
29.28
26.57
23.95
26.20
26.74
26.68
25.23
25.61
26.55
7.97
26.55
26.56
51
16.40
Net margin%
29.76
27.00
28.37
28.35
25.96
26.27
26.84
24.49
25.85
25.74
24.66
25.85
26.56
16
11.25
P/E ratio (avg)x
43.62
45.78
47.93
48.36
57.00
57.30
62.04
68.13
73.91
82.52
32.67
68.13
57.15
27
12.79
EV/EBITx
21.52
22.10
21.99
19.87
17.61
19.03
18.67
16.23
15.42
16.76
20.52
16.76
18.85
77
25.17
FCF yield (avg)%
8.44
7.25
7.45
5.20
4.73
6.10
3.76
3.04
1.45
0.40
26.31
3.04
4.96
10
28.11
FCF margin%
20.66
20.83
17.92
15.45
15.56
15.57
15.33
17.93
19.45
20.27
15.70
17.93
17.93
50
1.409
FCF / Net incomex
1.080
1.165
1.202
1.040
1.132
1.101
1.099
1.163
1.265
1.269
0.409
1.163
1.147
77
25.47
ROIC%
20.10
18.08
17.53
15.12
17.53
16.32
17.72
19.07
18.32
18.22
24.14
18.22
17.90
33
16.76
Return on equity%
25.61
25.22
24.53
22.69
22.55
23.38
25.05
24.38
22.40
21.21
2.67
23.38
23.88
84
9.19
Return on assets%
21.71
24.19
24.10
22.92
22.69
25.39
24.43
27.32
27.48
24.69
16.00
25.39
24.31
44
0.75
EPS€
1.40
1.36
1.32
1.31
1.32
1.26
1.32
1.43
1.53
1.65
0.83
4.53%
0.91%
—
14.14
EPS growth%
13.28
14.00
14.39
13.96
12.17
13.28
11.12
9.79
11.15
11.89
25.39
11.15
12.73
73
1.92
Bookvalue per sh€
1.66
1.78
1.66
1.58
1.49
1.48
1.63
1.49
1.40
1.33
0.42
(2.37%)
(0.92%)
—
1.39
FCF per share€
1.22
1.17
1.36
1.33
1.53
1.68
1.79
1.83
1.78
2.08
1.19
6.33%
5.44%
—
0.81
Dividend per sh€
1.79
2.12
2.03
2.10
2.50
2.58
2.72
2.80
3.19
3.53
1.43
7.17%
7.17%
—
11.37
Div yield (avg)%
5.92
5.32
6.47
3.60
4.26
5.26
6.54
7.44
10.41
12.84
8.62
7.44
6.19
88
19.08
Payout ratio%
15.64
15.63
17.43
19.27
20.23
19.91
17.60
15.98
16.37
18.53
8.11
17.60
17.51
77
0.549
Shares (diluted)B
0.917
0.974
1.164
1.212
1.449
1.539
1.722
2.057
2.073
2.476
0.543
11.31%
12.59%
47
7.35
Buyback yield%
1.37
2.76
2.84
2.56
1.39
3.92
2.31
0.73
0.97
1.65
17.60
1.65
1.98
37
1.426
D/E ratiox
2.109
2.433
2.422
2.580
2.782
3.057
3.061
3.481
3.945
4.003
0.683
3.481
2.920
28
0.793
Enterprise value€B
1.791
1.784
1.926
2.338
2.506
2.881
3.064
3.529
3.787
3.950
1.344
9.53%
9.68%
49
0.425
LT debt€B
1.810
2.016
2.274
2.238
2.518
2.857
3.116
3.523
3.949
4.094
0.353
10.21%
9.15%
40
Revenue
€1.574B
2.78%
1.00×
Cost of revenue
€953.2M
3.15%
1.04×
Operating expenses
€195.6M
1.86%
0.91×
Cash and investments
17.38%
Goodwill & intangibles
14.83%
Spread over hurdle
15.39%