0.862
Revenue€B
0.995
1.058
1.096
1.127
1.170
1.217
1.251
1.336
1.389
1.452
0.903
4.41%
4.61%
24
10.21
Revenue growth%
13.56
11.76
10.39
10.09
8.89
7.42
4.85
2.19
3.84
4.24
19.62
4.24
8.16
63
16.46
Gross margin%
29.09
32.05
29.36
30.17
28.02
25.60
28.17
29.46
28.88
26.69
13.36
28.17
28.98
35
28.00
Operating margin%
5.25
2.25
1.60
0.40
0.40
0.40
0.40
0.40
0.40
0.40
7.68
0.40
0.40
56
25.67
Net margin%
3.68
4.28
1.47
0.40
1.69
2.60
2.62
2.24
0.89
0.40
12.69
2.24
1.96
95
20.58
P/E ratio (avg)x
28.32
32.68
37.03
41.68
41.64
43.83
42.81
49.90
57.70
66.29
32.14
49.90
42.24
52
16.57
EV/EBITx
41.55
47.72
48.53
52.81
53.03
60.35
70.95
84.46
93.41
104.4
7.558
84.46
56.69
87
7.58
FCF yield (avg)%
11.14
13.01
12.25
12.09
13.76
11.49
11.55
13.91
13.07
11.81
9.82
11.81
12.17
87
26.28
FCF margin%
9.44
10.96
8.74
6.16
6.41
3.44
0.71
0.58
0.40
1.19
23.10
0.71
4.80
63
1.250
FCF / Net incomex
0.923
0.823
0.888
0.884
0.949
1.012
0.942
0.888
0.923
0.945
1.447
0.942
0.923
44
9.91
ROIC%
9.38
6.97
7.52
9.89
7.21
4.81
7.54
8.86
7.93
9.84
25.99
7.93
7.73
23
27.44
Return on equity%
11.93
14.47
12.93
13.48
13.92
11.61
10.27
8.42
8.64
11.41
7.33
10.27
11.77
47
6.08
Return on assets%
25.60
22.65
23.90
22.15
20.95
21.96
22.26
23.65
24.34
23.62
24.22
23.62
23.13
32
2.02
EPS€
3.54
3.89
3.73
3.78
3.84
4.36
4.88
5.14
5.70
5.46
2.19
7.30%
5.97%
—
7.96
EPS growth%
37.02
36.78
35.82
34.15
34.76
32.38
33.73
30.82
33.47
31.34
6.09
32.38
33.94
70
1.52
Bookvalue per sh€
8.36
9.56
10.24
10.37
12.32
12.53
12.97
13.78
15.79
17.20
1.28
6.90%
9.59%
—
1.20
FCF per share€
3.53
3.20
3.47
3.45
3.23
3.13
2.78
2.59
2.29
2.34
2.09
(6.26%)
(3.23%)
—
0.67
Dividend per sh€
2.52
2.56
2.74
2.95
3.26
3.28
3.88
4.00
4.53
4.41
0.67
6.23%
5.87%
—
11.29
Div yield (avg)%
13.50
16.26
13.86
15.83
15.15
12.19
12.31
13.79
16.76
19.18
12.44
13.79
14.50
92
13.51
Payout ratio%
20.78
19.26
17.74
15.64
12.66
15.16
14.13
11.76
14.14
15.97
7.83
14.14
15.40
25
0.471
Shares (diluted)B
0.716
0.753
0.822
0.822
0.826
0.951
1.146
1.382
1.391
1.601
0.470
14.16%
9.27%
48
2.67
Buyback yield%
19.61
22.07
22.36
21.84
19.77
19.26
18.95
17.00
15.98
18.54
20.07
18.54
19.43
59
0.547
D/E ratiox
0.294
0.318
0.293
0.340
0.382
0.380
0.397
0.446
0.423
0.490
0.619
0.423
0.381
88
1.900
Enterprise value€B
1.420
1.533
1.404
1.318
1.327
1.507
1.584
1.815
1.937
2.095
1.342
9.57%
4.91%
72
0.716
LT debt€B
1.933
2.068
2.352
2.294
2.500
2.760
3.145
3.425
3.267
3.066
0.845
4.16%
4.75%
63
Revenue
€1.452B
4.61%
1.00×
Cost of revenue
€945.4M
4.96%
1.03×
Operating expenses
€306.1M
4.44%
0.98×
Spread over hurdle
22.25%