1.063
Revenue€B
1.001
1.050
1.050
1.097
1.130
1.136
1.140
1.147
1.202
1.217
1.156
1.50%
2.27%
92
18.05
Revenue growth%
6.97
7.03
5.07
7.10
6.58
9.24
8.70
8.37
5.93
8.50
21.92
8.50
7.07
58
14.06
Gross margin%
20.24
21.94
24.25
23.33
21.77
20.79
23.71
22.03
19.68
22.58
8.10
22.03
21.99
76
17.91
Operating margin%
13.93
14.78
13.53
12.18
13.23
16.16
18.30
16.16
13.47
16.31
3.16
16.16
14.35
65
27.44
Net margin%
12.79
11.14
13.25
15.21
12.55
9.94
11.64
12.65
15.17
14.01
26.91
12.65
12.72
18
21.09
P/E ratio (avg)x
8.970
10.33
11.34
12.63
11.98
11.02
10.17
10.61
10.66
10.83
37.02
10.66
10.74
14
28.64
EV/EBITx
30.29
33.48
29.94
32.43
29.95
28.26
26.55
29.53
27.23
29.39
20.57
28.26
29.73
87
16.05
FCF yield (avg)%
26.98
24.56
22.83
21.58
22.20
24.55
25.66
28.08
29.38
28.20
20.52
28.08
25.11
62
23.92
FCF margin%
26.88
25.86
26.04
25.47
26.20
27.65
26.86
28.11
29.14
28.89
10.45
28.11
26.87
50
1.157
FCF / Net incomex
0.373
0.355
0.328
0.366
0.360
0.322
0.326
0.298
0.294
0.299
0.271
0.299
0.327
85
26.05
ROIC%
11.65
12.19
11.63
8.64
8.16
5.31
5.96
8.69
6.91
6.10
18.86
6.10
8.40
66
26.94
Return on equity%
5.48
3.63
4.08
5.70
6.74
7.58
5.85
3.89
6.28
4.45
6.72
5.85
5.59
14
13.76
Return on assets%
22.18
21.20
19.03
21.17
19.03
20.04
19.04
21.07
22.48
24.29
3.74
21.07
21.12
19
4.06
EPS€
5.82
6.15
6.78
7.06
6.86
7.11
7.54
7.86
7.61
7.22
4.22
1.05%
3.41%
—
2.21
EPS growth%
26.68
26.13
26.66
29.32
27.50
30.46
28.84
28.87
28.12
31.06
4.29
28.87
28.48
11
3.86
Bookvalue per sh€
1.37
1.38
1.32
1.27
1.41
1.56
1.71
1.66
1.78
1.92
5.31
6.39%
3.09%
—
4.67
FCF per share€
2.12
1.98
1.74
1.85
1.70
1.72
1.86
1.70
1.81
1.66
5.18
(0.52%)
(2.04%)
—
5.23
Dividend per sh€
3.57
3.92
4.12
4.45
5.14
5.73
6.72
7.86
8.63
9.22
1.81
12.42%
11.82%
—
29.21
Div yield (avg)%
22.12
21.39
22.67
21.53
19.13
20.92
22.70
21.34
21.70
21.80
6.53
21.70
21.62
51
8.89
Payout ratio%
20.10
23.09
26.06
26.94
29.76
28.27
30.99
30.40
29.77
28.88
22.41
29.77
28.57
37
85.43
Shares (diluted)M
86.08
79.54
77.84
73.42
78.79
68.12
59.22
63.01
56.50
49.03
81.83
(9.05%)
(4.75%)
88
26.76
Buyback yield%
26.02
26.85
27.46
27.19
29.80
30.50
30.04
28.62
31.25
30.08
16.94
30.08
29.21
12
0.673
D/E ratiox
2.107
2.410
2.464
2.504
2.911
2.874
2.809
3.294
3.497
3.790
1.275
3.294
2.841
48
0.834
Enterprise value€B
0.358
0.362
0.372
0.371
0.386
0.391
0.368
0.369
0.383
0.419
1.145
1.63%
1.67%
87
1.249
LT debt€B
0.365
0.371
0.368
0.374
0.414
0.471
0.482
0.476
0.500
0.509
1.481
4.22%
3.56%
75
Revenue
€1.217B
2.27%
1.00×
Cost of revenue
€785.9M
2.43%
1.02×
Operating expenses
€143.6M
1.19%
0.90×
Goodwill & intangibles
12.71%