0.475
Revenue€B
0.733
0.792
0.830
0.866
0.918
0.989
1.032
1.102
1.191
1.290
0.491
7.06%
6.28%
11
21.12
Revenue growth%
3.47
4.67
4.29
5.14
7.41
6.35
7.11
8.35
7.72
6.13
16.51
7.11
6.24
72
19.22
Gross margin%
5.04
6.62
4.40
2.30
4.13
6.99
9.38
8.21
8.75
5.83
19.60
8.21
6.22
26
18.01
Operating margin%
6.64
6.14
6.85
5.91
7.47
9.86
10.76
13.31
13.76
14.06
10.57
13.31
8.67
77
13.83
Net margin%
15.24
13.82
14.83
13.30
12.18
11.94
10.80
10.07
7.97
6.45
19.85
10.07
12.06
20
22.75
P/E ratio (avg)x
8.472
7.731
8.241
7.380
7.001
6.131
5.661
5.451
5.504
6.070
29.64
5.661
6.566
78
36.61
EV/EBITx
41.92
39.54
40.68
40.60
42.82
42.03
43.38
47.22
44.70
49.03
30.33
44.70
42.42
18
11.27
FCF yield (avg)%
34.01
35.50
33.33
33.16
34.09
31.48
33.96
32.68
31.55
30.39
24.52
31.55
33.24
88
23.58
FCF margin%
16.45
17.23
19.70
16.99
18.91
20.50
21.85
24.11
22.90
24.54
3.75
22.90
20.10
11
0.135
FCF / Net incomex
1.166
1.057
0.941
0.883
0.796
0.849
0.820
0.818
0.862
0.815
0.954
0.820
0.855
49
28.70
ROIC%
28.48
25.86
23.82
23.47
23.13
24.46
22.70
22.54
20.36
20.03
14.00
22.54
23.30
70
29.10
Return on equity%
22.97
25.25
26.62
28.76
27.56
25.60
22.84
21.92
20.44
19.92
3.50
21.92
24.11
74
18.69
Return on assets%
14.03
15.84
15.31
17.58
17.22
16.34
19.27
18.67
16.70
14.13
28.38
16.70
16.52
66
8.39
EPS€
5.63
5.75
5.89
5.45
5.82
5.76
5.89
6.19
5.33
5.44
9.34
(1.37%)
(0.75%)
—
25.93
EPS growth%
27.81
27.47
26.44
28.65
27.73
25.89
24.78
24.32
26.62
27.99
24.51
25.89
27.04
41
2.61
Bookvalue per sh€
3.04
3.01
3.13
3.00
2.96
3.22
3.13
3.05
3.40
3.28
12.91
2.08%
1.35%
—
10.65
FCF per share€
15.75
18.08
18.84
21.16
24.53
24.35
24.47
26.12
24.95
26.96
5.92
1.91%
7.11%
—
7.35
Dividend per sh€
9.36
9.69
8.49
8.18
7.80
8.07
8.53
9.16
9.02
8.64
4.51
2.07%
(1.29%)
—
16.97
Div yield (avg)%
0.40
0.40
2.82
5.81
4.13
6.77
4.54
1.62
2.01
2.03
9.49
2.03
2.43
64
17.48
Payout ratio%
19.76
18.33
15.36
14.03
11.97
12.87
11.94
10.95
10.93
8.57
21.23
10.95
12.42
60
40.63
Shares (diluted)M
37.68
38.15
40.56
37.23
39.95
44.67
44.01
41.81
40.90
37.79
40.35
(1.10%)
(0.04%)
90
17.34
Buyback yield%
15.62
15.78
14.89
14.39
13.00
13.57
12.23
12.81
15.67
16.12
9.35
13.57
14.64
35
0.234
D/E ratiox
0.711
0.748
0.732
0.737
0.710
0.749
0.767
0.685
0.639
0.691
1.684
0.691
0.722
7
0.429
Enterprise value€B
1.264
1.413
1.617
1.574
1.777
1.734
1.821
2.031
2.363
2.535
0.554
7.37%
8.81%
82
467.3
LT debt€M
483.1
488.2
450.2
405.5
393.0
332.4
344.3
292.4
284.3
293.5
371.5
(5.67%)
(5.42%)
13
Revenue
€1.290B
6.28%
1.00×
Cost of revenue
€815.4M
6.27%
1.00×
Operating expenses
€305.8M
6.17%
0.99×
Goodwill & intangibles
16.88%
Spread over hurdle
(3.88%)