0.341
Revenue€B
1.130
1.142
1.164
1.166
1.187
1.227
1.237
1.267
1.295
1.335
0.358
2.37%
1.86%
34
15.96
Revenue growth%
23.56
23.93
21.50
22.20
24.43
25.03
25.49
26.34
27.99
26.78
2.01
26.34
24.73
59
10.37
Gross margin%
15.58
17.93
19.82
19.63
17.81
17.76
15.34
15.13
16.96
15.32
27.36
15.34
17.36
14
2.58
Operating margin%
16.23
17.03
18.34
20.17
17.88
16.50
15.52
16.76
14.16
15.57
26.13
15.57
16.63
45
22.37
Net margin%
22.93
20.86
22.15
22.40
22.82
22.71
25.22
25.49
22.59
21.47
11.12
22.71
22.65
38
24.15
P/E ratio (avg)x
18.59
19.81
20.26
21.13
20.20
23.63
27.60
32.70
31.26
35.69
7.285
31.26
22.38
89
36.70
EV/EBITx
11.96
10.85
12.20
12.13
11.24
12.46
13.24
12.13
11.86
12.01
32.20
12.13
12.07
48
8.78
FCF yield (avg)%
0.40
0.40
0.40
0.40
1.41
3.21
1.57
4.53
4.05
2.59
17.34
3.21
1.49
60
8.27
FCF margin%
14.10
11.45
14.19
14.01
16.80
14.59
14.25
12.17
10.64
11.95
3.11
12.17
14.05
70
1.560
FCF / Net incomex
1.289
1.383
1.475
1.642
1.636
1.636
1.942
2.292
2.698
3.121
0.443
2.292
1.639
84
7.52
ROIC%
10.78
11.59
14.41
15.50
13.66
11.66
14.29
14.65
14.24
16.81
28.21
14.29
14.27
41
12.86
Return on equity%
7.13
8.26
6.11
3.24
4.17
2.59
2.38
3.24
3.21
2.01
23.38
2.59
3.24
34
11.72
Return on assets%
8.73
7.90
10.24
11.03
13.30
10.39
9.66
6.76
5.85
8.12
4.11
8.12
9.20
48
0.84
EPS€
0.58
0.53
0.54
0.52
0.51
0.48
0.46
0.46
0.41
0.43
0.91
(3.39%)
(3.38%)
—
3.15
EPS growth%
26.09
27.49
28.43
25.63
28.41
25.77
26.81
28.29
29.51
29.07
5.49
28.29
27.89
5
1.76
Bookvalue per sh€
0.79
0.72
0.69
0.70
0.76
0.75
0.74
0.74
0.82
0.90
1.91
3.46%
0.80%
—
0.44
FCF per share€
1.60
1.76
1.98
2.23
2.02
1.93
2.01
1.93
1.80
1.94
1.92
(0.86%)
2.51%
—
1.85
Dividend per sh€
1.70
1.73
1.85
1.77
1.61
1.46
1.59
1.53
1.48
1.58
0.72
(0.48%)
(1.23%)
—
7.94
Div yield (avg)%
25.06
22.43
19.95
21.77
24.06
24.02
26.90
29.05
31.20
31.59
3.93
29.05
24.56
24
13.57
Payout ratio%
23.66
22.03
20.28
19.21
18.24
15.83
16.19
15.30
16.76
17.79
21.63
16.19
18.01
75
0.385
Shares (diluted)B
0.493
0.580
0.655
0.713
0.788
0.845
0.826
0.863
1.024
1.084
0.381
6.60%
9.36%
82
25.62
Buyback yield%
21.09
23.25
24.99
25.08
27.66
27.75
28.50
30.21
32.42
32.99
3.04
30.21
27.71
50
0.988
D/E ratiox
1.897
2.216
2.114
2.474
2.409
2.351
2.618
2.449
2.300
2.673
1.161
2.449
2.380
63
71.12
Enterprise value€M
664.8
589.5
601.4
630.0
632.2
643.3
682.8
698.6
645.2
663.3
978.7
0.96%
(1.33%)
28
422.1
LT debt€M
364.6
390.0
333.6
354.0
337.4
340.2
305.1
327.8
343.3
313.2
166.5
(1.48%)
(2.67%)
51
Revenue
€1.335B
1.86%
1.00×
Cost of revenue
€727.0M
1.76%
0.99×
Operating expenses
€316.2M
1.87%
1.00×
Spread over hurdle
22.90%