0.349
Revenue€B
1.068
1.161
1.247
1.336
1.420
1.511
1.623
1.718
1.852
1.994
0.383
7.02%
7.01%
78
14.58
Revenue growth%
36.21
33.72
36.05
34.96
36.29
35.36
36.80
33.96
34.01
33.88
14.32
34.01
35.16
17
19.29
Gross margin%
0.82
3.08
2.49
0.40
1.76
4.55
3.16
2.95
2.81
0.74
22.86
2.95
2.65
61
19.79
Operating margin%
24.49
24.33
22.98
23.57
24.99
22.80
21.31
23.87
26.58
28.59
19.90
23.87
24.10
37
6.15
Net margin%
0.40
2.32
0.40
1.97
0.40
1.64
0.40
0.40
0.40
3.16
20.23
0.40
0.40
42
31.08
P/E ratio (avg)x
13.00
13.90
13.43
12.26
11.99
11.34
10.77
10.60
11.24
12.36
31.27
11.24
12.12
27
11.36
EV/EBITx
14.57
15.21
14.47
14.26
14.15
15.63
14.12
14.27
15.76
15.69
27.09
15.63
14.52
65
18.13
FCF yield (avg)%
10.36
10.27
9.21
6.92
8.31
9.74
11.54
10.64
11.37
12.45
27.25
11.37
10.32
44
19.26
FCF margin%
23.03
20.17
19.27
21.62
18.70
18.12
15.95
18.40
16.25
14.81
18.39
16.25
18.55
18
0.683
FCF / Net incomex
0.347
0.373
0.375
0.381
0.369
0.371
0.387
0.414
0.444
0.427
0.287
0.414
0.378
53
12.02
ROIC%
25.13
27.57
26.30
26.92
27.42
28.88
28.12
25.77
26.86
24.13
26.03
26.86
26.89
42
20.78
Return on equity%
21.36
21.49
18.57
16.39
18.94
19.90
17.29
16.26
15.62
14.67
3.71
16.26
17.93
87
17.69
Return on assets%
5.06
2.11
3.73
4.97
2.56
2.82
1.25
3.39
4.93
3.77
14.75
3.39
3.56
8
4.77
EPS€
1.89
1.93
2.14
1.88
1.95
1.74
1.92
1.92
1.96
2.01
4.93
0.55%
(0.21%)
—
5.84
EPS growth%
26.74
24.15
27.00
26.64
25.88
23.86
26.04
26.27
27.25
27.16
12.36
26.27
26.46
28
1.25
Bookvalue per sh€
6.60
6.40
6.48
6.53
6.60
6.58
7.74
7.84
7.55
8.60
2.89
5.44%
3.56%
—
6.13
FCF per share€
5.77
5.69
5.86
5.76
5.41
5.73
6.03
5.42
5.18
5.64
3.63
0.85%
(1.43%)
—
7.78
Dividend per sh€
4.54
4.26
4.49
3.87
3.64
3.31
3.21
2.95
2.83
2.81
4.23
(5.02%)
(5.71%)
—
16.13
Div yield (avg)%
20.51
22.89
22.92
20.26
21.87
19.77
17.94
18.49
19.53
21.27
5.69
19.53
20.38
16
19.85
Payout ratio%
33.32
35.91
36.41
36.83
35.86
35.95
37.80
35.35
32.91
29.96
13.00
35.35
35.88
79
85.24
Shares (diluted)M
152.3
158.8
183.0
218.8
213.2
206.7
223.3
240.7
243.4
266.1
85.74
4.53%
7.09%
39
25.34
Buyback yield%
0.88
0.40
0.59
1.65
0.40
1.26
0.40
2.40
2.35
3.92
8.78
2.35
1.07
35
0.585
D/E ratiox
1.543
1.455
1.552
1.424
1.448
1.483
1.354
1.364
1.250
1.187
0.693
1.354
1.436
50
427.4
Enterprise value€M
609.4
610.6
675.6
669.2
745.8
778.0
784.6
722.2
710.5
684.3
663.9
(1.71%)
1.06%
24
0.611
LT debt€B
0.804
0.839
0.931
0.890
0.877
0.850
0.864
0.864
0.801
0.864
1.077
(0.29%)
0.80%
53
Revenue
€1.994B
7.01%
1.00×
Cost of revenue
€946.8M
7.01%
1.00×
Operating expenses
€468.8M
7.17%
1.02×
Goodwill & intangibles
15.94%
Return on capital
109.15%
Spread over hurdle
102.28%