0.624
Revenue€B
0.712
0.763
0.809
0.855
0.903
0.986
1.044
1.114
1.187
1.277
0.691
7.17%
6.67%
42
10.91
Revenue growth%
16.73
18.96
19.46
21.91
19.21
19.30
21.78
19.76
22.66
20.85
16.42
20.85
19.61
8
25.63
Gross margin%
21.71
19.76
17.09
18.90
16.42
16.67
18.22
19.31
21.16
23.46
19.66
19.31
19.10
82
4.42
Operating margin%
30.06
29.07
31.51
34.04
35.94
36.57
35.96
35.71
38.54
37.96
16.79
36.57
35.82
23
23.16
Net margin%
24.06
24.50
22.13
22.23
19.52
19.91
20.79
23.07
22.48
23.97
16.89
22.48
22.35
8
9.009
P/E ratio (avg)x
28.16
30.36
33.25
34.54
33.91
36.33
32.97
34.65
36.59
35.71
36.52
35.71
34.22
39
19.95
EV/EBITx
51.42
55.81
59.04
65.25
71.26
68.34
68.55
74.68
86.97
95.24
10.61
74.68
68.45
82
21.96
FCF yield (avg)%
26.38
23.98
21.38
22.27
24.20
24.21
22.69
23.13
25.92
23.29
8.13
23.29
23.64
81
5.90
FCF margin%
18.63
16.13
14.75
13.11
12.64
10.76
10.75
12.14
13.56
14.59
18.09
12.14
13.34
47
0.874
FCF / Net incomex
0.794
0.846
0.922
1.100
1.333
1.590
1.648
1.631
1.800
2.022
1.497
1.648
1.462
60
18.77
ROIC%
21.28
22.62
24.78
23.29
24.47
25.43
27.34
25.65
27.01
25.26
13.90
25.65
25.02
18
6.30
Return on equity%
2.42
2.91
0.40
0.40
0.40
0.40
0.40
1.17
0.40
3.32
27.02
0.40
0.40
38
16.92
Return on assets%
16.04
14.57
12.95
13.76
15.34
15.47
17.48
19.70
22.19
23.43
2.10
19.70
15.76
79
3.72
EPS€
3.65
3.99
4.09
3.76
3.43
3.19
2.88
3.07
2.83
2.51
3.86
(6.06%)
(2.63%)
—
29.79
EPS growth%
4.23
1.33
3.72
4.86
7.56
5.40
5.46
4.41
4.82
7.71
4.24
5.40
4.84
15
2.80
Bookvalue per sh€
8.34
8.70
9.40
10.36
10.84
11.59
12.71
12.90
12.81
14.58
6.63
6.11%
5.84%
—
3.37
FCF per share€
11.16
10.76
10.93
12.51
12.36
11.81
12.91
13.57
14.78
14.30
10.89
2.97%
4.11%
—
4.88
Dividend per sh€
11.13
11.27
12.34
12.60
12.85
13.99
14.76
12.79
11.28
11.34
7.60
(2.46%)
1.01%
—
21.19
Div yield (avg)%
28.34
27.60
27.80
27.28
29.01
28.76
31.57
32.55
31.35
33.17
8.49
31.57
28.89
12
18.47
Payout ratio%
16.81
15.16
14.29
14.61
12.41
13.22
12.23
11.53
13.94
13.36
21.40
13.22
13.65
9
81.57
Shares (diluted)M
94.18
102.0
98.86
111.7
123.3
121.9
111.9
107.2
112.4
111.6
86.04
(1.98%)
2.68%
5
12.70
Buyback yield%
7.41
8.68
10.87
9.98
12.07
10.61
8.99
10.26
7.77
9.17
27.70
9.17
9.58
41
0.139
D/E ratiox
1.105
1.134
1.190
1.188
1.116
1.119
1.276
1.408
1.303
1.359
1.602
1.303
1.189
66
0.976
Enterprise value€B
2.172
2.279
2.552
2.853
3.233
3.005
3.074
3.028
2.886
2.644
0.600
(3.94%)
2.51%
27
0.107
LT debt€B
2.020
2.309
2.269
2.636
3.184
3.176
3.750
3.797
4.329
5.134
0.714
10.03%
11.07%
49
Revenue
€1.277B
6.67%
1.00×
Cost of revenue
€808.4M
6.71%
1.00×
Operating expenses
€278.1M
6.70%
1.00×
Goodwill & intangibles
14.84%
Spread over hurdle
16.17%