0.690
Revenue€B
0.766
0.789
0.832
0.887
0.948
0.974
1.008
1.039
1.103
1.131
0.704
3.59%
4.32%
38
28.30
Revenue growth%
27.26
27.95
26.86
25.86
24.50
23.59
24.18
22.31
20.68
18.57
20.03
22.31
24.34
76
10.01
Gross margin%
22.13
23.80
25.64
27.83
28.88
26.52
27.22
28.19
29.59
31.87
14.41
28.19
27.52
8
29.21
Operating margin%
21.25
20.19
19.13
17.59
15.73
15.51
18.44
19.06
21.36
18.58
4.79
18.58
18.82
15
29.19
Net margin%
10.58
8.15
10.14
12.65
11.20
11.25
14.15
15.88
18.24
20.27
8.00
15.88
11.95
69
26.38
P/E ratio (avg)x
46.54
51.31
53.31
57.71
65.38
76.37
74.86
87.76
105.1
124.6
36.10
87.76
70.12
15
14.27
EV/EBITx
6.815
7.232
7.060
7.477
7.513
6.779
6.259
6.313
6.060
5.739
23.64
6.259
6.797
28
28.53
FCF yield (avg)%
5.28
4.10
5.71
8.21
6.84
9.44
9.16
7.63
8.84
6.27
4.89
8.84
7.24
52
27.32
FCF margin%
23.72
26.24
29.17
30.89
29.81
26.86
25.91
27.91
25.55
24.12
25.30
25.91
26.55
91
0.227
FCF / Net incomex
2.057
1.930
1.980
1.779
1.674
1.576
1.424
1.387
1.214
1.167
1.133
1.387
1.625
62
3.37
ROIC%
28.66
29.12
30.26
32.84
30.60
30.71
33.26
32.38
32.56
30.97
10.23
32.38
30.84
66
6.83
Return on equity%
24.45
25.07
28.02
27.25
27.81
26.07
28.46
27.87
30.79
32.00
11.20
28.46
27.84
30
9.04
Return on assets%
2.00
4.07
6.89
4.38
5.09
4.27
5.00
5.70
6.79
7.30
7.41
5.70
5.05
14
4.12
EPS€
8.13
8.84
8.98
8.59
8.38
8.89
9.27
9.91
10.61
11.69
4.29
6.89%
3.74%
—
3.23
EPS growth%
7.59
6.59
5.71
3.58
6.33
3.90
5.89
5.93
4.24
3.08
26.02
4.24
5.80
24
10.50
Bookvalue per sh€
13.95
13.62
13.77
13.66
13.48
14.98
15.20
17.34
18.67
17.69
5.27
5.59%
3.63%
—
5.73
FCF per share€
5.83
6.24
7.38
7.09
8.16
7.96
8.80
10.51
10.74
12.52
9.91
8.94%
9.33%
—
7.28
Dividend per sh€
17.93
20.87
20.74
23.28
23.27
27.21
29.75
34.20
33.22
33.25
3.49
7.40%
6.55%
—
5.51
Div yield (avg)%
17.74
16.67
18.77
21.10
23.72
22.83
21.98
21.68
19.29
18.53
17.88
21.68
20.20
37
9.77
Payout ratio%
9.74
6.97
8.97
7.67
6.85
7.18
5.62
7.05
9.27
11.54
28.23
7.18
7.42
10
89.72
Shares (diluted)M
130.3
125.1
131.6
134.4
156.4
179.0
179.3
188.1
212.7
247.0
93.86
9.58%
8.30%
73
5.86
Buyback yield%
12.83
13.71
12.54
13.72
12.70
11.22
9.89
9.15
9.21
7.68
8.49
9.21
11.88
19
0.881
D/E ratiox
1.866
2.081
2.226
2.439
2.507
2.338
2.398
2.311
2.467
2.668
1.774
2.398
2.368
46
351.7
Enterprise value€M
809.3
775.7
750.8
751.5
762.7
748.1
671.7
708.8
729.0
647.4
765.0
(3.23%)
(1.16%)
95
0.471
LT debt€B
0.569
0.548
0.636
0.616
0.660
0.681
0.712
0.830
0.905
1.031
0.356
9.35%
6.52%
16
Revenue
€1.131B
4.32%
1.00×
Cost of revenue
€654.8M
4.58%
1.03×
Operating expenses
€200.2M
3.73%
0.94×
Goodwill & intangibles
15.47%