0.451
Revenue€B
0.839
0.868
0.904
0.925
0.957
0.992
1.029
1.042
1.061
1.068
0.476
2.22%
2.45%
45
18.25
Revenue growth%
25.18
25.78
28.31
25.81
24.25
24.65
23.69
23.08
21.28
19.77
4.62
23.08
24.45
17
28.86
Gross margin%
26.15
27.74
30.46
29.58
31.98
31.46
30.82
32.82
33.50
34.86
10.15
32.82
31.14
25
25.21
Operating margin%
23.94
22.49
19.56
21.76
23.04
23.38
22.43
23.07
20.30
17.89
6.22
22.43
22.46
15
28.81
Net margin%
9.86
9.54
7.62
7.92
7.80
7.61
10.28
9.68
7.22
9.40
7.13
9.40
8.66
51
10.15
P/E ratio (avg)x
19.30
22.23
22.77
22.39
22.84
23.46
27.17
28.40
29.66
33.42
20.84
28.40
23.15
24
30.19
EV/EBITx
13.25
14.25
14.25
14.03
14.17
13.53
13.98
15.22
17.05
19.16
33.86
15.22
14.21
87
13.78
FCF yield (avg)%
5.03
4.76
3.12
3.17
5.76
6.82
5.10
2.96
1.52
3.19
22.61
3.19
3.97
56
12.54
FCF margin%
22.27
19.42
18.88
21.17
21.45
19.48
18.54
20.65
19.19
16.95
7.26
19.19
19.45
31
0.649
FCF / Net incomex
0.297
0.326
0.333
0.386
0.408
0.455
0.451
0.441
0.458
0.479
0.444
0.455
0.425
22
18.41
ROIC%
11.30
13.47
14.24
16.84
14.53
16.02
15.95
16.31
16.79
18.51
12.46
16.31
15.99
94
14.73
Return on equity%
10.23
9.45
8.54
10.01
10.38
8.00
7.95
8.02
7.60
8.03
19.68
8.00
8.29
25
20.22
Return on assets%
24.88
26.07
23.43
23.46
23.15
20.76
21.09
18.71
20.38
23.17
16.15
20.76
23.16
25
2.60
EPS€
8.08
8.87
8.58
9.37
8.64
8.23
8.41
7.96
8.29
7.93
2.71
(1.70%)
(1.33%)
—
10.95
EPS growth%
12.90
10.54
10.27
11.52
12.60
11.23
13.14
12.73
14.44
16.72
20.08
13.14
12.67
28
6.38
Bookvalue per sh€
8.36
8.74
10.00
11.56
11.24
10.42
10.98
12.29
12.45
13.72
2.25
4.06%
4.49%
—
8.26
FCF per share€
6.19
5.42
5.01
4.81
5.05
5.34
5.46
5.75
5.76
5.74
8.99
2.59%
(1.38%)
—
5.27
Dividend per sh€
7.47
8.06
8.91
9.04
8.86
10.65
10.88
13.14
14.91
14.56
2.32
10.45%
8.86%
—
24.63
Div yield (avg)%
22.68
24.44
26.00
27.19
24.24
25.55
26.68
29.47
28.23
29.81
28.02
28.23
26.34
75
28.37
Payout ratio%
17.85
16.92
19.81
19.76
18.76
17.03
15.66
13.37
14.21
14.93
6.21
14.93
16.98
21
38.70
Shares (diluted)M
29.42
31.78
33.67
29.77
25.29
22.74
23.83
23.72
24.66
21.78
39.58
(2.95%)
(3.55%)
65
17.99
Buyback yield%
17.41
16.10
18.99
16.77
17.61
17.05
16.72
19.39
17.09
15.38
17.69
17.05
17.07
63
0.111
D/E ratiox
0.518
0.520
0.537
0.604
0.637
0.756
0.763
0.813
0.916
0.978
1.125
0.813
0.697
74
781.1
Enterprise value€M
467.2
498.6
526.0
568.2
567.1
509.2
495.7
476.6
493.8
529.6
757.7
(1.36%)
1.28%
79
738.4
LT debt€M
589.9
515.1
506.4
518.3
552.1
484.9
537.3
531.4
500.7
450.9
56.20
(3.97%)
(1.92%)
9
Revenue
€1.068B
2.45%
1.00×
Cost of revenue
€729.4M
2.43%
1.00×
Operating expenses
€228.2M
2.52%
1.01×
Property and equipment
16.81%
Spread over hurdle
(6.32%)