0.643
Revenue€B
0.897
0.929
0.939
0.967
0.973
0.979
1.017
1.045
1.087
1.115
0.659
2.76%
2.27%
40
13.61
Revenue growth%
5.92
4.97
6.89
7.68
10.53
12.73
10.58
13.41
14.24
13.37
9.37
13.37
10.56
33
16.67
Gross margin%
9.01
8.07
8.88
8.57
10.06
12.44
14.20
12.65
15.63
14.59
16.81
14.20
11.25
30
18.22
Operating margin%
15.17
12.85
10.24
8.80
11.61
12.82
11.58
11.68
9.96
11.59
3.82
11.59
11.60
86
5.64
Net margin%
2.51
0.42
0.40
3.37
5.11
6.73
6.87
8.25
10.24
7.79
21.50
7.79
5.92
89
17.08
P/E ratio (avg)x
29.46
28.06
32.49
33.40
32.46
36.60
37.51
41.31
40.95
39.12
20.15
39.12
35.00
12
20.36
EV/EBITx
56.15
60.00
70.84
77.87
85.15
100.3
100.9
103.4
120.4
122.6
17.48
103.4
92.72
94
28.46
FCF yield (avg)%
5.37
7.08
7.49
8.79
6.62
6.49
6.24
4.20
4.23
5.04
22.31
5.04
6.37
29
29.92
FCF margin%
36.13
37.93
35.03
36.77
35.17
34.94
32.39
29.62
27.51
29.50
13.15
29.62
34.99
15
0.866
FCF / Net incomex
1.830
1.684
1.687
1.592
1.788
1.812
1.668
1.574
1.525
1.454
0.541
1.574
1.676
18
12.57
ROIC%
0.40
0.94
2.39
2.51
3.67
1.91
3.63
6.19
4.18
1.63
17.44
3.63
2.45
81
28.22
Return on equity%
20.86
22.92
22.17
24.97
27.30
26.63
28.50
26.12
23.37
25.34
25.36
26.12
25.16
41
10.19
Return on assets%
2.73
1.44
0.40
2.20
0.90
0.69
0.40
0.71
3.59
4.87
15.15
0.71
1.17
61
13.99
EPS€
7.34
8.42
8.90
9.37
9.26
9.07
10.87
11.04
11.27
11.23
14.60
3.93%
4.24%
—
15.76
EPS growth%
26.76
26.65
29.30
28.81
29.26
30.94
27.95
28.71
29.53
30.80
20.27
29.53
29.04
29
9.07
Bookvalue per sh€
17.87
18.00
18.85
19.30
18.81
20.32
21.34
25.16
25.11
28.05
10.88
8.33%
4.66%
—
10.06
FCF per share€
6.46
7.68
8.40
8.91
8.88
10.22
10.45
10.42
12.44
14.10
6.91
9.68%
9.21%
—
16.72
Dividend per sh€
5.14
5.03
5.31
5.16
5.39
6.01
5.53
5.72
6.25
6.72
12.82
4.52%
3.37%
—
3.39
Div yield (avg)%
17.11
18.21
20.55
18.50
20.36
20.83
19.50
22.35
19.84
17.28
17.65
19.84
19.67
26
27.52
Payout ratio%
12.77
13.25
11.33
10.33
12.95
15.05
13.98
15.85
15.79
12.99
5.30
15.05
13.12
85
19.48
Shares (diluted)M
22.88
24.80
22.30
19.42
20.61
18.62
20.04
20.80
19.72
21.53
20.02
0.87%
(0.78%)
95
19.20
Buyback yield%
30.75
29.10
26.45
26.92
24.05
26.63
25.26
26.39
25.27
23.43
28.19
25.27
26.42
59
0.318
D/E ratiox
0.788
0.793
0.837
0.755
0.707
0.728
0.789
0.763
0.687
0.589
1.594
0.728
0.759
45
46.59
Enterprise value€M
152.5
135.3
130.4
135.6
149.6
145.3
138.5
135.7
148.6
157.5
280.8
1.04%
0.06%
92
63.30
LT debt€M
139.5
146.0
137.3
130.9
123.8
133.7
143.0
139.8
134.6
124.5
462.4
0.11%
(1.93%)
80
Revenue
€1.115B
2.27%
1.00×
Cost of revenue
€625.2M
2.53%
1.03×
Operating expenses
€135.0M
2.09%
0.98×
Cash and investments
16.94%
Spread over hurdle
61.44%