1.411
Revenue€B
0.881
0.946
1.017
1.084
1.194
1.268
1.376
1.505
1.612
1.744
1.474
7.88%
7.79%
73
19.13
Revenue growth%
10.11
7.28
9.87
8.90
11.79
13.56
11.58
9.62
12.13
14.17
25.92
12.13
10.84
39
15.27
Gross margin%
12.18
10.86
11.44
13.63
11.95
11.52
13.05
12.24
11.41
10.18
26.62
11.52
11.73
71
7.61
Operating margin%
11.57
9.27
8.61
7.10
8.07
8.73
11.15
13.62
16.21
18.35
14.41
13.62
10.21
37
17.06
Net margin%
11.56
9.33
7.52
9.02
9.08
11.30
9.03
9.70
10.70
9.03
20.24
9.70
9.21
94
14.71
P/E ratio (avg)x
42.47
44.91
53.21
57.02
63.34
74.55
79.00
93.49
93.34
94.30
9.806
93.34
68.95
53
7.161
EV/EBITx
25.57
27.63
26.30
29.78
32.40
31.12
33.73
31.54
33.07
32.49
9.093
32.49
31.33
92
24.07
FCF yield (avg)%
29.27
30.34
28.43
30.07
28.19
29.82
32.50
34.46
36.65
37.68
14.10
34.46
30.21
27
25.41
FCF margin%
4.90
2.01
4.71
2.56
3.51
5.28
2.34
0.90
0.40
0.40
23.47
0.90
2.45
74
0.130
FCF / Net incomex
1.354
1.383
1.286
1.312
1.460
1.508
1.347
1.269
1.400
1.576
0.669
1.400
1.368
50
16.09
ROIC%
30.90
31.55
29.68
31.47
29.37
26.40
26.96
25.29
27.74
28.21
14.14
26.96
28.79
7
3.94
Return on equity%
30.51
30.51
28.00
29.41
30.31
30.93
28.36
28.03
26.50
29.50
4.09
28.36
29.45
75
7.40
Return on assets%
22.64
20.22
21.59
20.79
18.90
20.82
20.34
21.22
18.37
20.69
22.07
20.69
20.74
94
8.98
EPS€
11.50
11.86
10.05
9.57
8.61
7.65
7.23
6.52
5.51
5.63
9.49
(8.14%)
(8.05%)
—
13.42
EPS growth%
15.59
14.84
15.41
15.13
14.89
15.27
17.77
15.07
14.45
13.09
27.02
15.07
15.10
74
10.49
Bookvalue per sh€
5.54
5.99
6.49
6.97
7.44
7.88
8.06
8.42
7.65
7.99
26.86
1.45%
3.22%
—
26.17
FCF per share€
38.91
40.17
44.44
50.88
55.07
58.99
59.70
58.24
60.46
68.15
18.98
4.35%
6.19%
—
29.04
Dividend per sh€
21.98
22.40
24.70
26.22
29.81
33.15
40.27
42.06
49.80
57.54
29.99
14.06%
11.33%
—
9.29
Div yield (avg)%
12.73
10.58
12.69
15.68
18.19
18.41
19.64
20.18
18.24
19.69
13.16
19.64
18.22
63
29.17
Payout ratio%
19.41
19.00
21.57
20.09
18.12
18.49
18.44
17.46
17.56
14.79
7.65
17.56
18.46
50
20.67
Shares (diluted)M
19.37
18.81
18.07
18.69
18.80
17.92
17.81
16.83
17.82
19.35
20.43
0.58%
(0.66%)
14
13.81
Buyback yield%
19.47
17.25
19.89
21.07
23.44
25.31
27.32
26.86
29.27
26.43
6.57
26.86
24.38
80
1.620
D/E ratiox
0.449
0.527
0.534
0.584
0.696
0.730
0.874
0.886
0.925
1.028
0.678
0.886
0.713
19
1.017
Enterprise value€B
1.281
1.318
1.357
1.451
1.666
1.851
1.922
1.837
1.898
2.096
0.773
4.71%
6.60%
79
0.565
LT debt€B
0.530
0.504
0.458
0.454
0.476
0.432
0.447
0.444
0.383
0.380
1.353
(4.39%)
(3.69%)
59
Revenue
€1.744B
7.79%
1.00×
Cost of revenue
€1.108B
8.07%
1.03×
Operating expenses
€379.1M
7.70%
0.99×
Cash and investments
19.27%
Goodwill & intangibles
17.76%
Spread over hurdle
35.36%