0.968
Revenue€B
0.740
0.764
0.792
0.837
0.860
0.892
0.942
0.972
0.999
1.057
1.049
4.20%
4.20%
36
8.61
Revenue growth%
4.24
6.05
4.94
2.03
3.50
3.12
1.38
4.15
6.48
4.86
15.69
4.15
4.20
73
2.46
Gross margin%
9.92
7.76
8.11
10.77
12.93
13.29
12.10
11.33
12.74
12.18
7.82
12.18
11.72
92
21.45
Operating margin%
32.80
32.19
30.79
29.54
30.51
31.59
34.55
35.18
35.69
37.54
2.61
35.18
32.50
23
16.88
Net margin%
2.09
1.40
0.66
1.43
4.17
4.42
6.68
7.10
5.07
2.37
29.30
5.07
3.27
13
25.69
P/E ratio (avg)x
24.47
25.11
22.41
24.20
21.45
21.86
22.73
19.50
19.14
17.81
28.44
19.50
22.13
46
14.13
EV/EBITx
29.36
29.27
28.53
29.97
29.42
26.93
26.75
26.38
29.09
30.17
6.663
26.93
29.18
10
10.31
FCF yield (avg)%
26.59
24.00
24.96
24.37
23.44
23.41
21.81
20.63
19.15
17.57
17.40
20.63
23.42
38
19.74
FCF margin%
7.59
5.46
4.12
3.15
0.46
0.97
0.40
1.10
0.40
0.40
14.82
0.40
1.04
29
0.565
FCF / Net incomex
0.855
0.815
0.782
0.898
0.879
0.952
1.051
1.000
1.084
1.267
0.138
1.051
0.925
7
5.79
ROIC%
11.43
13.06
10.16
11.16
11.44
12.85
13.44
14.36
17.04
14.76
13.53
14.36
12.95
56
13.45
Return on equity%
3.64
4.98
1.99
0.40
0.40
1.83
3.33
0.68
0.40
0.40
14.67
0.68
1.26
89
25.28
Return on assets%
7.24
8.60
9.22
7.15
5.66
4.01
4.99
5.51
7.59
6.25
28.48
5.51
6.70
35
1.88
EPS€
1.71
1.88
2.09
2.00
2.21
2.44
2.45
2.67
2.51
2.30
2.05
0.81%
3.69%
—
22.05
EPS growth%
13.85
11.51
9.51
8.11
8.95
9.60
8.62
11.41
11.62
10.99
29.46
10.99
10.30
90
1.09
Bookvalue per sh€
1.71
1.64
1.57
1.43
1.33
1.26
1.21
1.15
1.28
1.33
0.81
(0.02%)
(3.17%)
—
1.01
FCF per share€
1.55
1.56
1.67
1.75
2.01
2.39
2.38
2.76
3.22
3.53
1.56
11.98%
8.45%
—
2.37
Dividend per sh€
2.88
2.89
2.74
2.69
3.03
2.99
3.14
3.19
3.52
3.86
1.97
4.94%
2.45%
—
3.97
Div yield (avg)%
9.21
10.47
12.52
15.04
16.82
14.93
13.55
16.48
17.77
20.32
6.00
16.48
14.99
30
18.16
Payout ratio%
17.21
18.44
20.73
17.93
16.70
14.72
13.09
10.89
12.68
11.54
28.26
12.68
15.71
84
218.7
Shares (diluted)M
316.6
328.6
357.0
384.1
445.6
530.8
546.1
587.4
609.5
652.9
208.2
7.94%
8.51%
92
21.72
Buyback yield%
6.89
9.76
12.58
9.64
11.19
13.64
13.68
14.41
11.69
11.57
23.75
13.64
11.63
91
1.198
D/E ratiox
1.574
1.874
1.877
2.133
2.489
2.444
2.397
2.668
3.137
3.684
0.576
2.668
2.421
74
738.0
Enterprise value€M
172.1
177.5
193.2
191.8
218.3
229.3
269.1
285.7
288.4
285.5
187.6
5.52%
6.20%
63
396.0
LT debt€M
292.1
328.9
305.1
297.4
313.5
319.2
305.6
334.6
346.8
393.9
839.8
4.67%
3.69%
81
Revenue
€1.057B
4.20%
1.00×
Cost of revenue
€739.8M
4.20%
1.00×
Operating expenses
€134.3M
3.65%
0.95×
Spread over hurdle
64.45%