0.528
Revenue€B
1.220
1.254
1.262
1.269
1.282
1.277
1.326
1.360
1.370
1.399
0.572
1.76%
1.47%
59
6.04
Revenue growth%
3.45
3.07
4.60
2.37
3.16
3.92
2.23
2.71
1.74
2.53
28.41
2.53
2.89
42
9.33
Gross margin%
4.00
3.04
0.41
0.40
0.40
2.88
5.15
5.27
5.01
5.53
7.87
5.15
3.52
76
10.40
Operating margin%
9.32
9.03
9.67
11.30
14.13
11.94
12.29
14.36
14.14
11.32
28.29
12.29
11.63
36
15.86
Net margin%
19.62
19.12
19.27
21.82
23.67
24.33
21.54
21.47
19.85
20.90
11.92
21.47
21.18
73
37.73
P/E ratio (avg)x
12.75
12.35
11.34
12.34
13.43
12.07
11.26
11.99
12.38
12.49
35.93
12.07
12.34
63
12.66
EV/EBITx
26.18
24.81
22.61
23.95
26.84
28.37
30.43
28.27
29.10
29.02
37.55
29.02
27.56
7
8.83
FCF yield (avg)%
15.27
16.61
16.60
18.90
18.51
16.87
15.78
17.09
17.14
16.89
15.20
16.89
16.88
36
26.96
FCF margin%
26.12
23.32
21.44
19.21
19.52
17.14
18.97
18.27
19.47
18.58
17.71
18.58
19.34
47
0.808
FCF / Net incomex
2.263
2.263
2.382
2.705
3.004
3.017
3.294
3.102
3.225
3.220
0.741
3.220
3.011
82
5.54
ROIC%
27.37
26.17
26.61
26.21
29.12
27.60
28.37
29.66
32.65
29.75
25.82
29.66
27.98
28
20.23
Return on equity%
20.25
20.71
17.81
19.29
21.86
23.61
23.01
20.13
22.57
21.36
21.97
22.57
21.04
20
4.00
Return on assets%
16.60
18.63
20.70
22.76
21.07
22.84
20.03
19.64
21.20
21.43
23.03
21.20
20.89
69
2.39
EPS€
2.58
2.62
2.95
3.24
3.37
3.76
4.34
4.27
4.80
4.79
2.63
7.24%
7.67%
—
15.94
EPS growth%
9.74
12.30
12.78
10.51
11.06
13.33
15.91
14.81
14.51
11.80
15.58
14.51
12.54
60
2.07
Bookvalue per sh€
0.65
0.62
0.62
0.68
0.72
0.78
0.71
0.74
0.65
0.70
1.92
(0.30%)
0.01%
—
1.13
FCF per share€
2.98
2.76
3.05
2.74
2.79
2.84
2.68
2.91
2.98
3.27
1.95
3.22%
1.55%
—
1.76
Dividend per sh€
0.82
0.94
0.88
0.98
1.14
1.21
1.29
1.29
1.26
1.36
0.68
3.61%
5.38%
—
29.22
Div yield (avg)%
13.31
15.58
18.33
21.01
19.25
17.74
17.03
19.96
21.29
21.43
23.35
19.96
18.79
50
13.35
Payout ratio%
9.66
11.19
13.89
11.61
10.53
11.97
10.24
11.86
12.48
13.88
3.94
11.97
11.74
39
229.8
Shares (diluted)M
316.1
312.7
361.8
390.8
393.5
424.9
509.5
608.8
636.8
747.3
241.1
13.69%
8.90%
89
25.57
Buyback yield%
15.05
14.46
11.71
9.84
8.11
10.74
11.81
9.20
9.39
6.57
25.96
9.39
10.29
17
1.094
D/E ratiox
1.200
1.419
1.418
1.462
1.566
1.673
1.727
1.944
2.191
2.443
1.070
1.944
1.620
56
1,110
Enterprise value€M
204.2
185.4
206.2
201.4
184.0
168.2
189.9
187.6
187.1
184.3
293.1
0.04%
(1.76%)
64
447.6
LT debt€M
264.5
249.1
236.7
223.4
216.1
223.7
198.0
193.7
178.6
189.6
52.98
(2.58%)
(4.61%)
44
Revenue
€1.399B
1.47%
1.00×
Cost of revenue
€739.6M
1.46%
1.00×
Operating expenses
€195.3M
0.89%
0.94×
Goodwill & intangibles
16.18%
Return on capital
215.60%
Spread over hurdle
200.98%