0.716
Revenue€B
0.967
0.998
1.026
1.048
1.083
1.103
1.117
1.138
1.147
1.165
0.771
1.47%
2.13%
21
18.32
Revenue growth%
17.59
17.17
14.90
16.63
18.00
18.28
20.91
21.66
20.43
19.23
25.60
20.43
18.14
71
25.47
Gross margin%
8.12
10.51
13.14
12.10
10.59
8.75
11.43
13.91
12.21
13.73
27.47
12.21
11.76
18
24.32
Operating margin%
3.52
3.88
2.20
0.98
0.40
2.25
3.86
1.79
3.98
5.92
5.82
3.86
2.88
28
18.59
Net margin%
18.34
15.66
15.03
16.46
19.16
16.19
14.75
17.69
18.06
19.37
27.38
17.69
17.07
83
12.83
P/E ratio (avg)x
15.67
16.32
15.25
16.04
15.80
16.44
17.79
16.78
18.19
17.13
7.848
17.13
16.38
15
29.71
EV/EBITx
21.77
23.72
25.76
28.99
30.01
32.12
37.36
35.86
34.16
35.71
31.87
35.71
31.07
17
27.37
FCF yield (avg)%
5.26
2.59
4.72
4.30
4.98
5.20
6.81
6.97
6.68
6.34
21.33
6.68
5.23
64
16.23
FCF margin%
29.77
27.25
25.16
25.01
26.59
24.78
22.22
21.16
18.34
17.21
13.97
21.16
24.90
62
0.707
FCF / Net incomex
1.484
1.505
1.583
1.498
1.701
1.877
1.749
1.781
1.873
1.838
0.715
1.838
1.725
10
11.81
ROIC%
13.95
14.89
17.67
20.46
20.84
22.46
25.19
26.11
29.04
27.85
2.57
26.11
21.65
23
18.96
Return on equity%
2.28
0.40
0.88
2.54
4.98
7.54
8.74
5.90
3.55
1.21
10.63
5.90
3.05
16
8.49
Return on assets%
12.52
10.52
12.27
10.90
12.11
10.55
13.46
13.88
14.09
15.08
12.08
13.88
12.39
60
0.27
EPS€
0.99
1.09
1.05
0.96
0.91
0.95
0.96
0.94
0.93
0.96
0.29
1.17%
(0.34%)
—
14.81
EPS growth%
21.19
20.94
21.82
20.77
23.44
21.57
20.89
21.10
18.15
16.90
22.41
20.89
21.02
43
0.80
Bookvalue per sh€
0.54
0.58
0.62
0.62
0.63
0.71
0.81
0.78
0.81
0.94
0.78
8.36%
5.88%
—
0.90
FCF per share€
0.81
0.81
0.90
0.97
1.04
1.04
1.02
1.22
1.43
1.57
0.48
8.56%
8.72%
—
0.51
Dividend per sh€
1.40
1.29
1.28
1.39
1.46
1.61
1.44
1.52
1.68
1.85
0.47
4.83%
3.46%
—
15.50
Div yield (avg)%
7.29
4.33
2.15
1.07
1.78
0.40
2.17
0.69
0.40
0.40
19.73
0.40
1.43
51
15.49
Payout ratio%
23.81
25.61
22.83
22.66
20.30
19.86
17.46
14.77
17.20
18.59
15.55
17.46
20.08
94
454.5
Shares (diluted)M
461.8
502.5
486.5
524.8
523.7
501.0
522.4
549.5
586.3
621.3
470.3
3.48%
3.41%
42
13.33
Buyback yield%
23.09
23.65
24.87
24.18
21.86
19.30
21.25
18.70
15.92
18.02
28.33
18.70
21.56
58
0.282
D/E ratiox
1.527
1.672
1.751
1.944
1.824
2.059
2.108
2.107
1.998
1.921
1.593
2.059
1.933
87
809.3
Enterprise value€M
265.7
272.1
259.8
255.2
253.0
250.1
252.1
271.0
258.5
252.6
185.5
(0.03%)
0.01%
85
0.844
LT debt€B
1.608
1.909
2.271
2.680
2.859
3.170
3.456
4.057
3.990
4.356
0.847
8.78%
11.55%
59
Revenue
€1.165B
2.13%
1.00×
Cost of revenue
€639.1M
2.51%
1.04×
Operating expenses
€243.4M
1.56%
0.95×
Cash and investments
15.20%