0.126
Revenue€B
0.617
0.666
0.728
0.780
0.822
0.880
0.959
1.025
1.118
1.214
0.134
8.12%
7.54%
50
28.24
Revenue growth%
29.20
30.44
28.75
26.61
26.93
24.80
22.47
25.08
25.61
25.15
25.35
25.08
26.11
23
10.59
Gross margin%
19.88
20.62
19.62
19.62
21.05
18.34
17.61
16.47
13.59
10.74
21.83
16.47
18.98
24
15.57
Operating margin%
13.91
16.12
13.74
15.11
13.46
12.47
13.35
15.53
15.11
13.97
28.10
13.97
13.94
47
18.10
Net margin%
17.93
18.38
20.86
21.80
19.95
20.27
18.64
17.39
18.27
17.12
26.17
18.27
18.51
59
15.81
P/E ratio (avg)x
35.55
39.24
41.26
36.26
35.07
39.00
36.14
36.37
37.29
35.03
34.76
36.37
36.32
43
30.72
EV/EBITx
31.06
30.90
30.82
27.52
24.21
24.62
26.73
24.07
22.66
19.45
7.528
24.07
25.67
66
18.26
FCF yield (avg)%
27.02
26.63
24.97
23.50
25.84
23.56
23.61
23.47
25.76
23.51
5.73
23.56
24.29
84
14.25
FCF margin%
21.56
18.84
16.34
16.48
17.31
20.22
21.01
18.32
16.20
16.10
5.02
18.32
17.81
91
0.850
FCF / Net incomex
2.281
2.296
2.608
2.648
2.763
3.223
3.610
4.130
4.105
4.644
1.596
4.105
2.993
46
3.10
ROIC%
7.22
8.65
10.51
11.59
11.98
12.85
10.19
10.07
11.61
12.27
11.42
11.61
11.05
85
14.94
Return on equity%
28.17
25.21
27.07
27.30
25.26
23.74
24.17
26.80
25.71
24.93
13.00
24.93
25.48
78
23.56
Return on assets%
19.63
20.05
17.32
16.21
16.04
17.30
19.49
20.80
21.04
22.25
5.20
20.80
19.56
37
1.15
EPS€
4.40
4.30
4.12
4.75
4.88
4.79
5.35
6.04
6.14
6.55
1.24
6.06%
5.21%
—
11.76
EPS growth%
0.40
0.40
1.55
3.32
5.99
5.00
5.08
3.02
3.07
0.47
25.43
3.07
3.05
36
3.64
Bookvalue per sh€
3.14
2.75
2.48
2.60
2.62
2.72
2.60
2.52
2.35
2.45
3.47
(1.33%)
(3.64%)
—
2.87
FCF per share€
2.36
2.43
2.31
2.30
2.46
2.49
2.13
2.15
2.10
2.04
1.92
(3.67%)
(2.85%)
—
2.44
Dividend per sh€
2.23
2.49
2.35
2.45
2.41
2.68
2.45
2.49
2.46
2.63
1.12
1.76%
0.92%
—
11.98
Div yield (avg)%
25.21
26.35
24.31
22.92
23.63
21.80
21.33
21.71
23.13
20.63
23.14
21.71
23.02
56
17.46
Payout ratio%
12.05
11.48
13.17
13.71
13.98
13.65
13.65
13.57
16.13
14.45
23.02
13.65
13.65
26
166.8
Shares (diluted)M
124.1
120.8
107.7
103.0
112.7
103.5
97.27
97.52
88.53
92.92
175.5
(3.78%)
(3.70%)
51
9.42
Buyback yield%
11.58
10.74
13.26
11.91
14.91
12.07
14.94
13.41
12.80
10.42
10.66
12.80
12.43
46
0.610
D/E ratiox
0.829
0.799
0.825
0.797
0.843
0.829
0.932
0.865
0.971
1.001
1.720
0.932
0.836
20
732.3
Enterprise value€M
791.6
793.2
705.8
624.3
591.6
590.9
627.4
618.0
559.0
492.9
62.84
(3.58%)
(5.04%)
20
1.271
LT debt€B
1.524
1.566
1.554
1.538
1.439
1.422
1.474
1.328
1.224
1.298
0.714
(2.04%)
(0.86%)
66
Revenue
€1.214B
7.54%
1.00×
Cost of revenue
€660.0M
7.45%
0.99×
Operating expenses
€219.4M
7.73%
1.02×