0.393
Revenue€B
1.391
1.489
1.614
1.755
1.895
2.092
2.299
2.453
2.607
2.813
0.414
8.23%
8.13%
6
5.16
Revenue growth%
13.49
15.76
18.45
21.31
20.52
20.80
20.55
19.35
21.25
21.80
7.85
20.80
20.53
66
22.09
Gross margin%
14.93
17.17
18.02
19.81
21.51
21.50
23.87
22.88
23.26
25.90
21.31
23.26
21.51
51
16.18
Operating margin%
2.67
3.72
3.87
5.18
5.55
4.23
3.17
3.87
5.31
3.52
18.63
3.87
3.87
35
4.53
Net margin%
10.67
10.27
12.06
10.01
9.23
11.14
11.23
10.23
9.58
7.32
25.65
10.23
10.25
52
32.86
P/E ratio (avg)x
11.72
11.97
13.23
14.35
15.66
15.89
15.38
16.70
19.81
23.33
12.34
16.70
15.52
43
15.85
EV/EBITx
15.82
16.03
15.56
16.10
15.35
16.90
15.70
13.93
12.77
11.20
26.58
13.93
15.63
91
10.30
FCF yield (avg)%
15.16
12.34
14.12
13.01
10.49
11.38
8.91
11.76
9.50
8.37
5.52
9.50
11.57
76
28.44
FCF margin%
10.44
7.85
8.71
7.29
6.19
7.99
9.85
10.55
11.95
12.80
2.61
10.55
9.28
24
1.384
FCF / Net incomex
1.549
1.832
1.979
2.081
2.125
2.329
2.784
3.044
3.029
3.569
0.999
3.029
2.227
14
19.83
ROIC%
19.18
18.93
21.33
22.53
21.98
24.12
22.70
25.48
24.98
26.68
10.46
24.98
22.62
36
26.67
Return on equity%
17.83
17.32
19.41
21.90
20.07
18.91
16.18
15.49
16.51
18.40
25.88
16.51
18.12
62
18.57
Return on assets%
6.18
8.60
10.24
10.19
10.85
11.10
8.12
7.31
9.03
6.21
28.29
8.12
8.82
47
2.68
EPS€
3.00
3.22
3.17
2.75
2.80
3.04
2.80
2.78
2.58
2.51
2.97
(2.19%)
(1.11%)
—
22.10
EPS growth%
17.75
16.10
18.30
16.36
16.83
19.75
21.86
21.55
20.59
21.33
16.16
21.33
19.03
93
4.87
Bookvalue per sh€
3.96
4.24
4.64
5.08
4.96
5.24
4.84
5.33
5.05
5.25
2.05
1.17%
3.19%
—
3.37
FCF per share€
2.99
2.78
2.71
2.63
2.82
2.62
2.48
2.37
2.41
2.62
1.68
(1.41%)
(1.70%)
—
4.67
Dividend per sh€
2.86
3.16
3.62
3.48
3.92
4.44
4.39
5.06
5.18
5.76
4.33
8.00%
8.33%
—
23.26
Div yield (avg)%
12.95
12.20
9.86
11.39
10.26
8.07
8.40
9.56
11.88
11.83
27.29
9.56
10.82
76
13.70
Payout ratio%
22.43
24.13
22.08
22.19
20.35
22.56
20.03
22.98
24.19
26.58
24.88
22.98
22.49
7
0.557
Shares (diluted)B
0.592
0.577
0.646
0.744
0.837
0.906
1.005
0.944
0.905
0.880
0.545
1.01%
4.75%
34
27.34
Buyback yield%
14.62
15.23
18.05
16.82
14.22
15.36
14.98
16.83
19.13
19.99
21.16
16.83
16.09
74
1.326
D/E ratiox
1.297
1.388
1.356
1.501
1.779
1.854
2.038
2.135
2.384
2.575
1.488
2.135
1.817
35
2.429
Enterprise value€B
1.894
2.155
2.477
2.456
2.734
2.928
3.295
3.414
3.595
3.894
0.558
7.33%
6.77%
75
0.493
LT debt€B
3.119
3.351
3.523
3.992
4.821
5.263
5.683
6.003
7.288
8.844
1.033
12.90%
11.73%
60
Revenue
€2.813B
8.13%
1.00×
Cost of revenue
€1.905B
8.35%
1.02×
Operating expenses
€289.3M
7.79%
0.97×
Cash and investments
18.01%
Spread over hurdle
51.03%