0.277
Revenue€B
0.788
0.813
0.860
0.890
0.917
0.940
0.974
1.009
1.042
1.067
0.290
3.09%
3.63%
70
8.04
Revenue growth%
8.35
6.08
8.73
7.67
10.63
12.13
11.95
11.73
9.68
11.22
16.75
11.73
10.15
75
9.74
Gross margin%
12.20
13.98
12.29
11.27
12.77
11.64
12.88
15.77
17.59
15.16
17.82
15.16
12.82
39
17.57
Operating margin%
32.33
34.67
35.08
36.14
36.12
33.39
35.68
35.26
34.19
34.86
28.03
34.86
34.97
58
26.40
Net margin%
28.05
26.26
24.19
21.33
19.73
21.22
22.54
19.75
20.73
19.96
12.11
20.73
21.27
17
18.81
P/E ratio (avg)x
19.74
20.65
21.93
21.55
22.46
20.79
22.79
25.17
22.66
24.39
17.13
22.79
22.20
67
34.88
EV/EBITx
18.35
18.42
17.52
18.06
18.70
21.75
20.68
22.76
24.79
26.77
37.96
22.76
19.69
51
4.89
FCF yield (avg)%
0.54
2.31
0.40
0.40
0.40
0.40
0.60
0.40
0.40
0.91
25.48
0.40
0.40
6
18.18
FCF margin%
7.19
5.94
4.83
2.58
2.60
3.30
6.21
7.30
6.93
5.51
2.20
6.21
5.73
35
1.236
FCF / Net incomex
2.642
3.081
3.462
3.697
4.295
4.829
5.691
5.479
5.970
6.029
0.852
5.691
4.562
89
16.14
ROIC%
11.41
12.56
11.30
13.76
15.32
17.31
16.81
14.49
15.40
16.13
20.23
16.13
14.90
91
5.01
Return on equity%
25.56
24.14
23.59
22.46
22.55
21.17
20.64
18.20
16.63
19.07
10.04
19.07
21.82
36
14.38
Return on assets%
15.55
15.27
15.44
14.85
16.18
14.29
15.43
18.17
17.87
18.95
21.14
17.87
15.49
26
2.97
EPS€
0.83
0.83
0.91
0.95
0.87
0.91
0.82
0.90
0.96
1.01
3.22
3.01%
1.32%
—
16.83
EPS growth%
12.39
13.63
12.28
11.59
8.73
7.37
7.22
7.69
9.47
10.36
21.79
7.69
9.91
55
2.31
Bookvalue per sh€
1.93
1.87
1.97
1.91
1.64
1.65
1.67
1.51
1.41
1.22
2.49
(5.69%)
(5.47%)
—
1.74
FCF per share€
4.67
5.29
5.99
6.83
7.71
7.69
7.40
8.61
8.10
8.73
1.53
2.51%
5.98%
—
2.61
Dividend per sh€
1.96
1.99
1.97
2.30
2.45
2.85
3.39
3.60
3.86
3.91
2.77
9.84%
7.99%
—
9.95
Div yield (avg)%
4.51
6.00
6.30
8.81
6.53
4.36
3.78
3.96
5.80
7.74
4.63
4.36
5.90
35
28.76
Payout ratio%
20.91
20.50
22.13
22.22
24.74
23.37
23.28
22.30
23.10
23.32
15.94
23.28
22.70
60
246.4
Shares (diluted)M
324.7
312.7
315.3
334.4
358.8
410.0
426.1
407.8
418.4
465.7
245.9
5.35%
4.13%
90
13.05
Buyback yield%
4.99
4.73
6.68
7.09
7.27
10.14
12.58
13.75
11.38
11.69
12.93
11.69
8.70
55
1.422
D/E ratiox
1.496
1.601
1.707
2.020
2.380
2.686
2.871
3.188
3.151
3.524
0.829
3.151
2.533
58
1.010
Enterprise value€B
1.989
2.125
2.322
2.450
2.620
2.633
2.575
2.786
3.302
3.480
1.367
5.84%
5.38%
64
0.852
LT debt€B
1.859
2.198
2.598
2.989
2.982
3.472
3.566
3.928
4.381
5.046
0.826
11.09%
11.43%
30
Revenue
€1.067B
3.63%
1.00×
Cost of revenue
€484.7M
3.53%
0.99×
Operating expenses
€247.1M
3.89%
1.03×
Goodwill & intangibles
15.72%