1.096
Revenue€B
0.817
0.834
0.870
0.901
0.960
0.991
1.052
1.101
1.130
1.200
1.171
4.57%
4.33%
90
11.67
Revenue growth%
11.09
11.73
8.89
5.97
6.39
6.87
4.60
6.66
4.53
3.97
2.11
4.60
6.53
81
5.72
Gross margin%
7.71
10.53
12.23
12.68
11.55
11.78
12.65
11.52
12.00
12.44
17.17
12.00
11.89
38
2.17
Operating margin%
5.92
5.77
7.54
5.92
2.99
4.92
2.06
0.40
0.73
0.40
14.88
0.73
3.95
65
27.50
Net margin%
21.22
18.33
20.00
18.51
17.99
18.67
18.14
19.77
17.41
15.49
21.08
18.14
18.42
42
26.50
P/E ratio (avg)x
28.83
31.82
31.60
36.39
37.78
37.61
42.99
46.60
50.84
51.26
25.01
46.60
37.69
29
32.66
EV/EBITx
34.17
37.04
43.07
50.57
56.77
64.86
65.46
76.84
81.77
93.73
35.80
76.84
60.81
52
10.84
FCF yield (avg)%
3.10
4.41
1.69
0.40
0.40
0.40
0.40
1.31
3.26
0.66
4.63
0.66
0.98
76
5.14
FCF margin%
16.34
15.73
13.13
15.45
14.34
12.89
10.65
13.26
13.85
12.60
17.33
12.89
13.56
63
0.171
FCF / Net incomex
0.461
0.441
0.494
0.534
0.577
0.586
0.635
0.700
0.748
0.822
1.039
0.700
0.582
20
11.61
ROIC%
2.95
4.02
5.22
3.18
4.39
2.14
2.41
2.23
0.75
0.40
13.64
2.14
2.68
26
26.94
Return on equity%
15.95
13.98
16.40
15.82
13.82
16.02
15.19
16.25
17.99
18.76
8.86
16.25
15.99
80
13.20
Return on assets%
26.85
24.64
27.34
28.70
30.26
27.63
28.56
26.91
25.62
24.06
12.55
26.91
27.13
43
4.01
EPS€
4.77
5.47
5.33
6.32
6.62
7.21
7.06
8.33
9.23
10.92
4.17
10.53%
8.79%
—
3.86
EPS growth%
16.15
16.32
15.64
18.63
17.47
14.60
12.49
14.03
11.26
10.66
19.18
12.49
15.12
15
5.45
Bookvalue per sh€
3.15
2.90
3.02
3.02
2.65
2.59
2.47
2.55
2.59
2.36
1.50
(2.26%)
(2.19%)
—
7.07
FCF per share€
3.29
3.63
3.44
3.54
3.53
3.19
3.04
2.84
2.96
3.15
6.11
(2.26%)
(0.80%)
—
1.60
Dividend per sh€
4.63
5.10
5.01
5.91
6.11
6.77
6.96
7.41
8.75
10.36
3.50
11.12%
8.21%
—
16.47
Div yield (avg)%
24.50
26.76
24.22
21.52
18.66
17.86
20.33
20.95
20.74
21.57
5.01
20.74
21.24
41
6.10
Payout ratio%
11.38
12.52
14.25
14.25
14.04
11.37
11.55
9.75
8.17
7.04
23.16
9.75
11.46
24
110.6
Shares (diluted)M
100.2
110.5
105.9
108.9
117.8
125.7
129.7
121.3
113.1
109.3
107.5
(1.48%)
(0.36%)
22
15.51
Buyback yield%
21.49
21.00
20.27
21.68
22.68
23.25
20.63
17.66
20.03
18.98
13.40
20.03
20.82
19
1.163
D/E ratiox
0.933
0.995
1.121
1.184
1.301
1.305
1.280
1.189
1.179
1.181
1.152
1.189
1.183
86
0.704
Enterprise value€B
1.216
1.349
1.453
1.615
1.556
1.769
1.753
1.753
2.009
2.167
1.075
6.85%
7.00%
37
572.8
LT debt€M
41.87
42.12
37.84
36.77
33.94
35.01
38.20
36.36
34.11
34.71
128.6
0.45%
(1.94%)
29
Revenue
€1.200B
4.33%
1.00×
Cost of revenue
€647.0M
4.15%
0.98×
Operating expenses
€196.9M
5.18%
1.08×
Cash and investments
17.87%
Spread over hurdle
11.99%