1.270
Revenue€B
1.481
1.457
1.496
1.492
1.469
1.448
1.416
1.406
1.389
1.324
1.501
(1.43%)
(0.66%)
81
23.76
Revenue growth%
1.07
0.40
1.55
2.01
4.15
4.17
3.91
2.92
1.44
26.18
25.50
3.91
1.78
87
2.92
Gross margin%
16.49
15.44
15.84
15.19
17.36
18.46
18.45
16.17
14.16
8.23
23.47
17.36
16.33
63
17.52
Operating margin%
8.87
6.88
6.97
6.05
3.12
0.53
0.40
0.40
1.80
7.77
25.28
0.53
4.59
85
5.19
Net margin%
6.20
4.06
3.96
1.64
2.29
2.18
0.40
0.40
0.40
28.16
10.49
0.40
2.24
53
22.81
P/E ratio (avg)x
16.02
17.21
16.62
17.56
17.26
18.64
20.47
20.60
19.45
25.40
14.32
19.45
17.41
83
22.08
EV/EBITx
56.54
62.84
66.82
65.74
75.93
87.04
98.23
102.7
110.3
12.65
33.62
98.23
71.37
74
26.31
FCF yield (avg)%
6.16
7.43
5.71
5.90
4.70
3.74
1.29
1.36
4.21
16.77
27.34
3.74
5.20
73
27.74
FCF margin%
17.29
16.47
15.29
12.87
11.96
12.95
11.82
11.40
9.04
8.52
10.53
11.82
12.91
24
1.356
FCF / Net incomex
1.495
1.416
1.292
1.139
0.982
0.915
0.873
0.916
0.994
0.995
0.333
0.916
1.066
39
17.15
ROIC%
2.87
5.64
7.02
6.33
7.93
7.72
4.99
5.63
7.70
5.69
21.60
7.70
5.98
93
26.01
Return on equity%
8.96
7.32
8.51
6.88
6.07
3.76
3.82
5.17
6.31
21.72
26.46
5.17
6.59
28
18.12
Return on assets%
9.80
12.58
13.56
15.17
12.97
11.16
10.73
9.01
6.15
28.26
4.32
10.73
10.95
30
7.44
EPS€
9.59
9.85
9.38
8.69
8.51
7.70
7.91
6.80
7.06
7.87
9.33
(4.09%)
(3.03%)
—
4.57
EPS growth%
25.75
23.06
22.98
20.73
18.38
20.67
23.28
22.60
23.97
16.18
24.14
22.60
23.02
23
26.04
Bookvalue per sh€
6.16
6.33
6.08
6.24
6.44
6.24
6.05
6.75
6.29
15.94
21.82
0.14%
1.17%
—
7.55
FCF per share€
19.26
16.72
17.89
18.98
18.60
16.93
16.94
15.50
15.91
24.20
18.99
(3.46%)
(3.38%)
—
22.14
Dividend per sh€
35.70
38.16
40.95
44.79
46.16
46.89
53.68
57.75
61.42
13.23
16.95
6.52%
5.28%
—
3.99
Div yield (avg)%
21.09
23.60
21.69
19.79
20.52
20.87
18.96
20.42
20.02
16.16
9.83
20.42
20.70
54
15.79
Payout ratio%
23.91
25.03
25.04
22.23
21.60
23.71
23.38
22.21
25.15
10.32
15.45
23.38
23.54
55
19.71
Shares (diluted)M
19.46
19.95
19.65
20.80
22.08
21.37
20.24
22.09
21.60
18.74
19.58
0.76%
0.21%
56
3.16
Buyback yield%
21.77
19.78
17.37
15.60
12.79
10.19
8.24
6.68
9.34
13.98
6.80
9.34
14.20
21
0.331
D/E ratiox
0.295
0.273
0.255
0.266
0.273
0.254
0.225
0.210
0.182
0.156
0.819
0.225
0.260
80
782.1
Enterprise value€M
749.2
721.2
669.9
679.4
635.6
703.1
754.2
811.4
780.5
325.6
115.2
2.81%
1.30%
34
0.560
LT debt€B
0.831
0.905
0.946
0.958
0.924
0.984
1.020
0.947
0.881
0.539
0.833
(1.68%)
(0.50%)
61
Revenue
€1.389B
(0.66%)
1.00×
Cost of revenue
€972.3M
(0.66%)
1.00×
Operating expenses
€272.0M
(0.48%)
1.02×
Cash and investments
16.81%
Property and equipment
15.58%
Spread over hurdle
(3.04%)