1.132
Revenue€B
0.812
0.868
0.940
1.023
1.124
1.242
1.370
1.494
1.606
1.738
1.228
9.11%
8.78%
26
25.80
Revenue growth%
4.90
3.80
3.39
5.61
3.45
4.40
4.84
2.01
1.87
4.52
24.72
4.40
4.10
28
28.73
Gross margin%
13.68
16.42
16.67
14.55
14.46
11.65
13.67
14.99
16.68
14.28
23.54
14.28
14.51
85
28.30
Operating margin%
11.14
12.87
12.35
11.29
14.06
14.82
11.83
12.81
12.91
10.50
29.35
12.81
12.58
57
10.72
Net margin%
31.50
32.27
34.01
31.11
30.72
30.85
29.21
28.97
26.89
26.64
7.92
28.97
30.79
63
6.553
P/E ratio (avg)x
9.004
8.352
8.776
9.066
8.759
8.158
8.463
7.895
8.454
8.594
14.69
8.454
8.528
74
28.76
EV/EBITx
29.89
28.58
28.17
30.96
29.29
27.33
27.12
24.60
22.06
20.45
37.36
24.60
27.75
69
10.31
FCF yield (avg)%
24.84
22.09
22.46
19.64
18.12
16.77
16.96
16.98
14.06
15.07
19.13
16.77
17.55
93
3.80
FCF margin%
14.40
14.21
14.57
14.41
12.74
10.84
12.29
13.53
15.33
17.41
26.23
13.53
14.30
12
1.186
FCF / Net incomex
0.484
0.456
0.499
0.504
0.565
0.589
0.568
0.555
0.527
0.522
1.192
0.555
0.524
19
18.13
ROIC%
7.31
6.82
4.87
5.87
5.62
7.47
4.48
2.66
1.80
4.03
26.87
4.03
5.24
31
29.86
Return on equity%
25.15
22.25
21.73
23.12
24.93
25.25
22.71
21.68
24.55
23.44
3.83
23.44
23.28
49
6.11
Return on assets%
12.37
14.72
13.78
11.92
13.73
13.93
15.08
17.80
17.88
16.40
28.88
16.40
14.33
19
2.82
EPS€
5.87
5.43
5.61
5.07
5.37
5.79
5.94
6.33
5.87
5.30
3.03
(0.25%)
(0.32%)
—
7.65
EPS growth%
2.81
2.40
1.28
0.40
1.71
0.40
1.84
1.84
0.40
0.40
8.84
0.40
1.49
85
2.96
Bookvalue per sh€
7.82
8.41
8.37
9.09
10.78
11.71
13.87
14.12
14.40
16.92
5.10
9.43%
8.84%
—
4.89
FCF per share€
2.63
2.61
2.96
3.10
3.19
3.62
3.66
3.73
4.14
4.35
7.51
6.41%
5.11%
—
7.26
Dividend per sh€
3.01
3.20
3.23
3.58
3.50
3.13
2.79
2.96
2.80
2.87
2.02
(3.91%)
0.16%
—
26.31
Div yield (avg)%
15.79
14.69
14.25
13.07
12.73
14.05
12.62
12.90
12.65
13.35
11.95
12.90
13.21
42
19.64
Payout ratio%
14.89
14.56
16.39
16.89
18.70
17.46
20.23
21.48
20.99
22.24
25.12
20.99
18.08
93
73.89
Shares (diluted)M
75.95
73.18
78.71
87.32
88.07
94.31
93.37
104.1
99.14
102.3
75.04
3.04%
3.17%
17
13.10
Buyback yield%
4.43
4.05
3.08
1.39
0.42
0.77
0.40
0.40
0.40
0.40
2.68
0.40
0.60
23
1.129
D/E ratiox
1.723
1.712
1.600
1.455
1.609
1.823
1.902
2.099
2.237
2.176
0.470
2.099
1.773
66
0.332
Enterprise value€B
1.197
1.152
1.131
1.104
1.085
0.992
1.026
0.986
0.990
1.071
1.069
(0.26%)
(0.74%)
58
1.914
LT debt€B
0.556
0.620
0.626
0.592
0.564
0.521
0.476
0.482
0.440
0.405
1.040
(6.40%)
(4.30%)
7
Revenue
€1.738B
8.78%
1.00×
Cost of revenue
€977.9M
9.20%
1.04×
Operating expenses
€169.2M
7.80%
0.91×
Cash and investments
18.98%
Spread over hurdle
67.07%