0.359
Revenue€B
0.667
0.696
0.728
0.777
0.831
0.870
0.918
0.969
1.037
1.103
0.380
5.84%
5.84%
36
2.00
Revenue growth%
23.26
24.64
24.04
21.87
23.01
25.90
24.63
26.19
25.27
26.36
7.68
25.90
24.64
36
19.35
Gross margin%
7.46
7.16
6.43
3.63
5.36
2.54
3.83
2.53
2.07
2.63
6.18
2.54
3.73
45
18.65
Operating margin%
6.65
7.27
6.38
5.34
4.27
5.26
6.70
8.08
5.88
8.54
6.53
6.70
6.51
74
21.07
Net margin%
6.70
8.66
10.01
8.80
11.64
11.29
9.66
11.24
8.46
9.12
9.81
9.66
9.39
91
32.85
P/E ratio (avg)x
8.408
8.701
8.484
8.061
8.452
7.935
7.297
6.463
6.247
5.729
27.09
6.463
7.998
38
29.41
EV/EBITx
54.45
53.89
62.47
64.03
75.11
87.13
95.79
102.5
108.8
131.6
16.38
102.5
81.12
67
18.87
FCF yield (avg)%
6.20
7.77
8.35
6.89
7.65
10.16
9.19
8.69
8.03
7.84
23.90
8.69
7.93
42
14.29
FCF margin%
4.08
1.19
4.05
3.65
4.14
4.31
3.91
5.09
5.75
8.01
25.34
5.09
4.11
47
1.276
FCF / Net incomex
1.772
1.901
2.194
2.426
2.656
2.971
3.018
2.914
3.174
3.422
1.065
3.018
2.785
17
5.01
ROIC%
20.52
21.56
20.68
23.57
20.96
20.36
18.37
19.92
21.63
21.61
22.22
20.36
20.82
24
28.15
Return on equity%
4.13
3.73
2.90
1.59
0.83
0.40
0.40
0.40
2.96
0.40
13.98
0.40
1.21
64
7.62
Return on assets%
0.79
1.93
2.00
1.65
1.62
3.73
5.31
4.81
3.09
5.41
8.85
4.81
2.55
36
6.61
EPS€
12.50
11.68
12.42
13.83
14.32
15.41
14.92
15.19
14.23
14.70
7.30
0.51%
3.15%
—
24.54
EPS growth%
23.08
25.78
26.91
27.91
30.53
33.39
31.99
31.79
31.37
30.79
3.16
31.79
30.66
70
12.74
Bookvalue per sh€
5.43
5.85
5.21
4.94
4.78
4.71
4.30
3.81
4.06
3.72
6.27
(4.85%)
(3.61%)
—
19.48
FCF per share€
10.60
10.58
10.23
9.70
10.04
9.42
9.25
10.56
10.53
9.84
10.30
(0.39%)
(0.35%)
—
5.75
Dividend per sh€
7.22
7.73
7.50
7.75
6.90
6.08
5.45
5.65
5.69
5.75
4.06
(3.57%)
(2.58%)
—
26.91
Div yield (avg)%
17.99
16.47
16.81
17.74
15.45
12.79
10.39
13.12
12.77
10.23
11.82
12.77
14.29
34
26.67
Payout ratio%
26.81
24.40
25.63
25.15
26.37
24.68
22.29
21.19
19.28
21.84
10.41
21.84
24.54
56
25.83
Shares (diluted)M
31.01
29.28
29.81
31.28
34.31
35.54
40.11
39.15
42.05
41.03
25.87
3.65%
3.42%
28
2.84
Buyback yield%
2.80
2.35
0.88
2.17
4.03
2.76
4.66
2.99
1.56
4.42
9.89
2.99
2.78
89
1.782
D/E ratiox
0.672
0.813
0.911
1.010
1.076
1.064
1.188
1.175
1.301
1.434
0.662
1.188
1.070
11
0.600
Enterprise value€B
1.128
1.228
1.475
1.506
1.785
2.149
2.356
2.684
2.923
3.339
0.609
13.34%
12.25%
84
595.1
LT debt€M
108.1
112.0
103.9
108.1
104.8
103.7
98.19
99.78
102.8
105.0
371.3
0.03%
(0.83%)
44
Revenue
€1.103B
5.84%
1.00×
Cost of revenue
€748.1M
5.54%
0.97×
Operating expenses
€204.9M
6.64%
1.08×
Goodwill & intangibles
14.74%
Spread over hurdle
10.91%