0.201
Revenue€B
0.760
0.791
0.826
0.859
0.893
0.900
0.927
0.966
0.996
1.015
0.219
2.59%
3.38%
79
13.79
Revenue growth%
12.97
14.36
14.11
13.57
12.01
12.34
12.83
12.40
13.48
13.98
21.12
12.83
13.22
29
13.28
Gross margin%
27.47
26.65
24.11
21.50
20.01
21.42
23.88
25.83
28.55
27.61
19.77
25.83
24.97
47
10.27
Operating margin%
9.77
12.24
10.22
7.49
7.41
5.15
5.93
7.31
6.34
9.26
23.40
6.34
7.45
45
8.74
Net margin%
24.25
23.39
25.91
23.92
22.47
22.66
20.34
18.51
21.15
19.81
22.29
20.34
22.57
49
7.875
P/E ratio (avg)x
33.21
33.52
35.73
38.11
45.05
46.23
45.76
46.60
52.32
56.23
17.32
46.60
45.41
19
24.21
EV/EBITx
17.60
20.03
20.24
20.38
23.21
25.95
25.95
25.16
28.62
28.83
29.27
25.95
24.19
61
15.08
FCF yield (avg)%
18.05
15.53
14.75
12.16
15.15
15.70
15.59
15.17
14.09
14.74
26.32
15.17
15.16
71
9.82
FCF margin%
18.57
20.58
19.86
22.64
23.35
22.92
24.74
27.54
27.84
25.98
28.60
25.98
23.13
88
1.576
FCF / Net incomex
2.000
2.051
2.236
2.627
2.595
3.135
3.706
4.419
4.633
5.354
0.204
4.419
2.881
83
10.77
ROIC%
8.16
9.40
7.57
8.76
9.09
10.76
9.49
12.40
12.52
10.82
12.44
10.82
9.44
89
28.87
Return on equity%
7.75
5.71
6.13
5.86
3.85
5.18
3.24
3.20
1.88
0.40
25.34
3.20
4.51
55
27.96
Return on assets%
32.99
32.99
33.10
32.71
32.60
31.98
33.27
33.45
32.00
29.28
12.27
32.00
32.85
16
2.39
EPS€
1.23
1.12
1.21
1.32
1.17
1.17
1.19
1.19
1.22
1.10
2.50
(1.10%)
(0.47%)
—
11.64
EPS growth%
25.53
24.68
27.03
28.71
30.00
32.85
31.46
30.79
28.39
27.88
10.70
30.79
28.55
95
0.91
Bookvalue per sh€
1.26
1.33
1.51
1.69
1.56
1.50
1.55
1.44
1.46
1.52
1.63
(0.54%)
1.49%
—
2.43
FCF per share€
1.00
0.99
1.18
1.24
1.39
1.58
1.64
1.91
1.91
2.15
0.61
9.14%
8.33%
—
2.12
Dividend per sh€
0.55
0.59
0.51
0.54
0.55
0.57
0.55
0.55
0.54
0.46
1.67
(3.22%)
(2.57%)
—
21.14
Div yield (avg)%
33.32
35.97
37.17
36.53
33.81
33.46
35.21
34.18
31.72
29.92
23.71
33.46
34.00
83
26.03
Payout ratio%
22.76
20.39
22.34
24.80
24.89
25.54
24.28
21.60
23.43
24.32
16.25
24.28
23.86
32
78.99
Shares (diluted)M
131.5
153.7
162.8
182.0
183.6
186.7
190.7
209.8
248.7
299.7
77.61
10.29%
8.55%
10
25.63
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.89
2.21
2.94
5.54
7.48
18.33
2.94
0.64
32
1.027
D/E ratiox
1.125
1.167
1.340
1.267
1.417
1.521
1.440
1.589
1.596
1.543
1.336
1.543
1.429
53
259.3
Enterprise value€M
917.8
892.1
846.6
880.3
861.1
968.2
967.6
958.5
886.4
996.8
535.1
2.97%
0.89%
79
496.2
LT debt€M
414.3
419.2
478.1
482.0
562.8
535.4
525.4
559.3
551.8
527.8
302.4
(1.27%)
2.14%
47
Revenue
€1.015B
3.38%
1.00×
Cost of revenue
€673.3M
3.25%
0.99×
Operating expenses
€194.4M
3.40%
1.00×