0.958
Revenue€B
0.699
0.742
0.767
0.798
0.847
0.861
0.914
0.946
0.992
1.030
0.981
4.00%
4.54%
47
16.20
Revenue growth%
0.72
3.24
0.68
0.48
2.29
1.69
3.65
3.32
0.47
0.40
24.49
1.69
1.21
77
24.90
Gross margin%
12.59
10.89
9.83
8.55
10.18
13.05
11.15
10.69
8.63
8.40
18.29
10.69
10.43
55
24.34
Operating margin%
26.30
28.22
27.24
28.05
29.84
30.93
30.12
28.88
31.63
33.96
29.80
30.93
29.36
83
12.96
Net margin%
23.52
24.34
23.44
23.70
25.91
26.81
24.67
22.60
20.75
19.85
29.40
22.60
23.61
26
36.70
P/E ratio (avg)x
26.71
27.47
28.34
26.59
25.83
25.78
26.27
26.05
26.01
23.64
8.917
26.01
26.16
43
28.61
EV/EBITx
13.33
14.79
13.81
14.29
15.19
17.55
18.69
17.63
16.62
16.35
13.68
17.55
15.77
67
2.09
FCF yield (avg)%
28.05
30.33
27.88
30.67
32.82
32.75
30.17
32.69
30.68
31.34
27.05
31.34
30.67
50
10.65
FCF margin%
16.20
16.83
14.23
16.55
13.63
16.01
14.90
15.12
13.30
16.23
23.44
15.12
15.57
84
1.576
FCF / Net incomex
2.118
2.313
2.522
2.773
2.978
3.443
3.399
3.742
3.654
3.661
0.162
3.654
3.189
89
19.74
ROIC%
30.15
29.45
29.28
28.36
29.64
29.74
27.13
28.64
28.72
29.05
13.81
28.72
29.16
34
5.11
Return on equity%
21.53
20.59
18.39
18.75
21.56
24.16
24.11
26.35
28.14
30.87
16.62
26.35
22.83
70
10.68
Return on assets%
15.45
15.24
17.99
15.90
17.42
16.50
19.31
16.80
19.28
20.30
11.35
19.28
17.11
82
4.83
EPS€
1.52
1.40
1.52
1.53
1.53
1.35
1.47
1.50
1.34
1.35
5.08
(2.39%)
(1.32%)
—
19.85
EPS growth%
17.67
19.97
20.14
17.30
16.20
17.32
18.98
20.89
21.23
23.40
5.40
20.89
19.48
67
3.38
Bookvalue per sh€
5.96
6.24
5.94
6.69
6.49
6.10
5.75
6.33
6.26
6.01
2.85
(1.52%)
0.60%
—
4.96
FCF per share€
3.49
3.33
3.28
3.65
4.13
4.65
4.80
5.16
5.75
6.41
4.14
9.17%
5.82%
—
4.39
Dividend per sh€
5.75
5.77
5.97
6.85
7.10
8.27
8.89
8.92
9.83
9.76
1.05
6.57%
6.10%
—
27.04
Div yield (avg)%
26.36
25.65
25.40
25.10
26.03
27.52
29.67
27.41
28.32
28.81
28.40
28.32
26.89
89
27.13
Payout ratio%
3.20
2.07
4.42
1.67
0.44
1.78
0.40
0.98
0.40
0.40
9.66
0.40
1.32
11
57.14
Shares (diluted)M
45.75
49.32
47.91
42.58
42.46
41.44
39.92
38.24
36.28
33.76
57.94
(4.48%)
(3.97%)
61
26.65
Buyback yield%
15.88
16.62
14.81
15.10
13.82
13.43
15.70
17.45
15.58
15.49
23.45
15.58
15.53
73
1.525
D/E ratiox
1.709
1.917
1.893
2.004
1.948
2.205
2.197
2.327
2.343
2.545
1.653
2.327
2.100
35
0.340
Enterprise value€B
0.629
0.675
0.723
0.799
0.781
0.811
0.954
1.009
1.184
1.330
0.152
11.23%
7.53%
33
0.830
LT debt€B
0.921
1.040
1.047
0.972
0.976
0.963
1.102
1.170
1.344
1.522
0.108
9.29%
5.01%
7
Revenue
€1.030B
4.54%
1.00×
Cost of revenue
€662.3M
4.91%
1.04×
Operating expenses
€117.1M
3.50%
0.90×
Goodwill & intangibles
15.59%
Spread over hurdle
24.30%