0.998
Revenue€B
0.707
0.737
0.757
0.769
0.799
0.797
0.799
0.807
0.806
0.832
1.097
0.80%
2.08%
10
5.86
Revenue growth%
27.69
25.45
27.58
26.95
28.69
31.36
31.83
29.98
27.99
29.87
5.09
29.98
28.34
46
10.77
Gross margin%
8.63
8.48
9.40
12.11
9.70
11.08
9.74
9.02
11.35
13.92
3.01
11.08
9.72
21
12.90
Operating margin%
17.95
17.68
15.34
17.55
15.07
13.37
15.99
17.51
15.64
16.55
29.90
15.99
16.27
9
6.96
Net margin%
5.30
7.14
5.94
3.39
5.43
5.11
6.73
7.58
5.18
2.56
2.22
5.18
5.37
35
10.99
P/E ratio (avg)x
21.76
22.41
20.65
20.11
21.91
24.32
27.61
27.00
28.47
25.73
19.26
27.00
23.37
36
35.88
EV/EBITx
10.03
9.947
9.658
10.81
11.56
11.89
11.57
12.36
13.55
13.15
33.47
12.36
11.56
8
20.91
FCF yield (avg)%
25.10
24.72
22.51
19.87
22.29
21.87
20.43
21.59
20.47
19.18
29.90
20.47
21.73
50
8.26
FCF margin%
24.45
26.71
27.15
26.22
25.20
26.20
27.08
24.26
26.30
29.00
22.98
26.30
26.26
30
0.687
FCF / Net incomex
0.806
0.769
0.708
0.666
0.633
0.685
0.692
0.630
0.654
0.661
1.763
0.661
0.675
77
8.64
ROIC%
7.73
5.55
6.77
6.75
6.12
7.41
8.34
10.84
13.79
14.82
28.58
10.84
7.57
57
29.20
Return on equity%
9.69
12.45
14.06
14.58
15.13
14.65
15.03
17.77
16.88
14.81
23.25
15.03
14.73
84
16.27
Return on assets%
14.32
12.64
13.61
15.15
17.91
15.62
17.30
19.76
16.88
17.54
15.64
17.30
16.25
17
1.24
EPS€
0.92
1.09
1.31
1.54
1.65
1.93
1.99
2.00
2.18
2.60
1.38
9.50%
11.80%
—
6.44
EPS growth%
20.82
23.13
25.47
22.52
24.47
24.95
24.86
22.51
21.48
23.85
5.04
23.85
23.49
65
1.29
Bookvalue per sh€
0.35
0.35
0.34
0.37
0.38
0.40
0.46
0.46
0.48
0.52
0.69
6.79%
3.23%
—
0.41
FCF per share€
1.48
1.39
1.61
1.63
1.85
1.74
1.86
1.81
1.84
2.02
0.99
1.83%
2.76%
—
0.80
Dividend per sh€
1.22
1.19
1.01
0.99
0.86
0.93
0.93
0.90
0.83
0.88
0.65
0.24%
(2.94%)
—
10.43
Div yield (avg)%
9.07
10.49
11.74
9.87
11.83
14.31
16.96
14.34
12.35
13.08
24.25
14.31
12.09
53
8.50
Payout ratio%
4.41
4.62
6.05
3.43
2.48
4.08
5.60
8.46
7.68
7.52
17.34
7.52
5.11
80
247.5
Shares (diluted)M
395.2
437.9
449.4
457.9
476.4
504.6
526.5
557.9
561.4
663.1
236.2
6.84%
6.86%
87
5.53
Buyback yield%
9.90
9.02
8.49
8.07
7.87
10.70
11.55
9.68
11.38
11.92
28.48
11.38
9.79
9
1.422
D/E ratiox
1.823
2.110
2.221
2.400
2.472
2.405
2.727
2.951
2.832
2.972
0.980
2.832
2.438
20
489.3
Enterprise value€M
229.6
211.5
215.6
233.6
243.9
229.9
231.6
207.3
185.3
187.7
733.3
(5.10%)
(2.57%)
51
388.1
LT debt€M
455.2
452.5
399.7
403.5
425.5
453.2
452.6
419.4
439.6
387.0
308.7
(1.88%)
(1.63%)
40
Revenue
€831.9M
2.08%
1.00×
Cost of revenue
€423.1M
2.26%
1.02×
Operating expenses
€110.2M
1.16%
0.91×
Cash and investments
18.25%
Goodwill & intangibles
17.12%
Return on capital
114.99%
Spread over hurdle
107.49%