1.296
Revenue€B
0.790
0.845
0.931
1.007
1.082
1.171
1.286
1.418
1.539
1.640
1.341
8.67%
8.31%
74
3.30
Revenue growth%
7.23
6.33
3.68
4.31
7.26
9.97
12.07
14.37
17.37
16.14
8.77
14.37
8.62
33
9.50
Gross margin%
6.01
6.22
5.67
8.67
6.74
5.81
3.49
5.50
3.66
5.31
4.48
5.31
5.74
40
27.81
Operating margin%
12.59
12.78
12.78
12.12
13.77
11.93
11.77
12.42
12.31
11.75
26.67
11.93
12.36
90
28.16
Net margin%
4.00
5.35
3.25
1.62
2.27
5.13
4.59
7.25
8.47
9.91
19.28
7.25
4.86
57
12.55
P/E ratio (avg)x
9.995
9.651
10.52
10.22
12.00
11.37
11.90
13.19
13.51
13.74
31.55
13.19
11.63
34
35.16
EV/EBITx
34.04
30.40
27.24
28.88
30.04
28.31
30.88
32.10
33.84
34.05
33.41
32.10
30.64
21
2.12
FCF yield (avg)%
13.41
15.62
15.31
16.44
19.30
20.91
19.67
17.96
17.59
17.82
10.36
17.96
17.71
61
12.45
FCF margin%
22.71
20.23
22.70
21.48
20.47
17.88
17.51
17.55
17.62
19.39
17.07
17.62
19.81
16
0.126
FCF / Net incomex
1.484
1.570
1.693
1.761
1.947
1.894
1.810
1.993
1.954
2.030
1.685
1.954
1.852
25
28.58
ROIC%
16.26
16.19
18.25
19.33
22.03
24.10
21.39
20.70
17.96
15.18
9.80
20.70
18.79
52
11.96
Return on equity%
5.03
6.38
3.53
5.85
7.36
8.06
6.17
5.91
3.92
6.76
28.64
6.17
6.04
38
3.23
Return on assets%
8.26
9.26
9.24
6.31
7.72
4.90
7.64
8.73
7.59
9.26
20.19
7.64
7.99
89
9.06
EPS€
11.15
10.38
9.98
10.84
9.53
10.24
9.07
8.54
9.28
9.47
9.42
(0.13%)
(1.65%)
—
13.99
EPS growth%
14.39
11.93
9.51
10.11
11.92
13.77
11.43
12.47
9.96
10.95
2.80
11.43
11.67
42
3.47
Bookvalue per sh€
6.14
7.27
8.65
9.49
9.23
9.40
11.08
12.88
12.69
14.81
7.56
9.90%
10.66%
—
10.71
FCF per share€
3.29
3.04
3.11
3.39
3.49
3.28
3.04
2.83
3.16
3.39
8.65
(0.60%)
0.79%
—
4.73
Dividend per sh€
6.89
7.12
7.61
8.71
9.21
9.73
10.64
10.19
10.27
9.85
7.79
1.34%
3.95%
—
29.08
Div yield (avg)%
3.49
4.72
5.12
2.68
0.40
0.40
2.23
4.18
5.66
7.39
8.46
4.18
3.83
6
17.28
Payout ratio%
15.10
15.58
14.51
13.74
14.37
12.62
11.74
13.19
11.73
10.91
26.15
11.74
13.46
46
60.59
Shares (diluted)M
99.36
97.22
111.9
129.4
130.7
128.6
123.8
138.3
132.4
147.0
59.47
2.37%
4.78%
58
27.35
Buyback yield%
35.13
37.03
35.68
34.82
32.14
31.83
29.23
27.36
28.21
29.56
18.57
29.23
31.98
68
1.707
D/E ratiox
0.777
0.680
0.677
0.682
0.688
0.626
0.614
0.650
0.569
0.595
0.230
0.614
0.664
50
0.238
Enterprise value€B
0.413
0.460
0.434
0.483
0.516
0.578
0.531
0.574
0.624
0.680
1.421
5.69%
4.08%
65
1.435
LT debt€B
0.254
0.269
0.266
0.241
0.255
0.273
0.284
0.247
0.259
0.284
1.295
2.17%
1.28%
67
Revenue
€1.640B
8.31%
1.00×
Cost of revenue
€872.1M
8.01%
0.97×
Operating expenses
€240.9M
8.17%
0.99×
Property and equipment
18.14%