0.123
Revenue€B
1.080
1.131
1.167
1.228
1.255
1.275
1.316
1.362
1.433
1.469
0.131
3.21%
3.44%
64
29.72
Revenue growth%
15.50
15.89
17.28
16.53
15.37
15.08
13.50
15.11
17.46
20.46
24.28
15.11
15.69
62
28.11
Gross margin%
9.20
11.44
13.69
10.87
11.47
11.35
10.03
8.63
8.26
5.68
29.09
8.63
10.45
61
11.82
Operating margin%
24.04
26.42
28.74
27.34
26.96
28.59
26.62
27.98
30.05
30.77
4.96
28.59
27.66
44
28.49
Net margin%
27.78
27.72
30.09
32.40
34.58
34.82
34.30
32.21
32.50
32.50
29.34
32.50
32.45
71
18.64
P/E ratio (avg)x
12.09
12.05
11.08
9.548
10.00
9.635
8.470
8.277
8.191
8.684
33.05
8.470
9.591
65
14.06
EV/EBITx
32.97
31.71
31.59
33.04
38.71
40.35
38.28
37.80
42.68
40.36
31.13
40.35
38.04
78
27.72
FCF yield (avg)%
24.26
23.22
20.31
18.59
21.16
20.24
22.12
24.34
23.63
26.23
2.19
23.63
22.67
51
23.64
FCF margin%
24.79
25.99
27.56
26.49
26.18
26.76
29.49
29.84
28.39
26.57
14.91
28.39
26.66
35
0.113
FCF / Net incomex
1.128
1.042
1.155
1.129
1.089
1.087
1.085
1.193
1.116
1.245
1.300
1.116
1.122
81
16.52
ROIC%
11.05
10.39
11.47
10.46
9.00
9.59
9.06
6.32
5.50
4.09
18.55
6.32
9.32
34
16.69
Return on equity%
10.56
8.62
10.83
9.06
8.62
10.84
10.05
7.49
6.68
5.67
9.71
7.49
8.84
18
20.15
Return on assets%
1.15
0.40
1.76
0.95
3.14
1.81
1.31
3.47
2.93
4.45
11.23
2.93
1.79
9
0.68
EPS€
0.48
0.45
0.42
0.44
0.48
0.55
0.52
0.51
0.48
0.51
0.75
1.14%
0.01%
—
19.26
EPS growth%
4.43
5.99
3.91
2.15
0.82
2.01
0.40
0.40
0.40
0.40
22.64
0.40
1.42
58
0.69
Bookvalue per sh€
0.80
0.79
0.93
0.91
1.06
1.03
1.21
1.42
1.53
1.70
0.11
9.86%
7.52%
—
0.62
FCF per share€
0.62
0.58
0.63
0.63
0.68
0.74
0.66
0.72
0.70
0.63
0.20
(1.44%)
(0.12%)
—
0.35
Dividend per sh€
0.25
0.24
0.28
0.30
0.34
0.32
0.37
0.37
0.42
0.42
0.50
4.52%
6.65%
—
5.62
Div yield (avg)%
18.44
17.01
17.01
18.88
19.86
21.64
21.78
20.01
22.30
20.67
25.23
21.64
19.94
93
24.98
Payout ratio%
23.23
24.00
21.80
20.27
22.75
25.15
28.00
28.77
28.97
31.48
26.83
28.77
24.57
69
0.794
Shares (diluted)B
1.145
1.266
1.432
1.501
1.588
1.757
2.029
2.347
2.689
2.634
0.823
10.65%
9.97%
64
19.37
Buyback yield%
9.06
8.13
10.92
9.61
7.89
9.02
6.11
3.68
4.23
5.58
25.72
5.58
8.01
76
0.681
D/E ratiox
0.781
0.817
0.782
0.857
0.817
0.904
0.966
0.983
0.975
0.958
0.426
0.966
0.880
23
1.138
Enterprise value€B
0.977
1.018
0.926
1.022
0.976
1.057
0.988
0.988
1.054
1.106
0.190
2.52%
0.66%
70
0.717
LT debt€B
1.138
1.246
1.382
1.389
1.457
1.488
1.391
1.347
1.509
1.476
0.715
0.27%
2.26%
41
Revenue
€1.469B
3.44%
1.00×
Cost of revenue
€669.0M
3.86%
1.04×
Operating expenses
€357.3M
3.10%
0.97×
Goodwill & intangibles
17.19%
Cash and investments
14.55%
Spread over hurdle
(5.47%)