0.627
Revenue€B
0.808
0.820
0.845
0.865
0.878
0.926
0.970
1.019
1.071
1.083
0.652
4.28%
3.40%
65
13.81
Revenue growth%
28.63
28.39
30.55
29.76
30.18
27.64
25.99
24.46
24.13
24.74
4.16
24.74
28.01
25
19.18
Gross margin%
2.65
1.46
1.44
0.40
1.31
3.75
2.47
4.50
4.83
6.04
14.94
4.50
2.56
90
20.83
Operating margin%
25.36
23.12
21.97
19.11
20.55
20.57
18.90
18.15
18.44
19.12
8.58
18.90
19.84
53
17.86
Net margin%
6.45
9.30
7.75
8.58
11.18
12.82
14.54
14.91
17.88
19.93
25.16
14.91
12.00
9
15.73
P/E ratio (avg)x
15.31
14.61
13.74
14.18
16.18
17.28
18.49
20.30
19.02
18.51
34.56
18.51
16.73
84
30.28
EV/EBITx
38.40
39.24
38.58
37.29
36.37
34.89
32.06
30.82
33.13
30.96
23.03
32.06
35.63
41
15.96
FCF yield (avg)%
19.90
22.76
21.07
21.30
20.63
19.67
19.17
18.64
16.21
14.73
23.48
18.64
19.78
87
21.41
FCF margin%
22.64
22.78
24.38
22.51
22.29
20.39
21.81
19.59
17.75
19.99
4.76
19.99
22.05
90
0.374
FCF / Net incomex
1.829
1.890
1.779
1.696
1.653
1.657
1.829
1.808
1.865
1.706
1.414
1.808
1.794
17
8.20
ROIC%
26.71
26.31
24.26
24.28
27.13
28.83
29.68
27.27
26.62
23.73
13.44
27.27
26.66
17
28.98
Return on equity%
15.21
13.39
14.34
13.63
11.63
14.41
15.23
15.89
16.73
14.72
5.68
15.23
14.56
73
26.08
Return on assets%
19.17
19.65
21.94
24.64
24.55
25.30
23.77
20.88
22.34
19.48
6.68
22.34
22.14
10
0.38
EPS€
0.39
0.43
0.41
0.36
0.33
0.33
0.30
0.31
0.32
0.32
0.42
(0.20%)
(2.37%)
—
24.85
EPS growth%
5.31
8.26
6.01
5.85
3.94
3.54
4.30
1.51
0.40
2.80
8.71
2.80
4.12
88
0.51
Bookvalue per sh€
0.65
0.75
0.88
0.95
1.10
1.18
1.15
1.32
1.39
1.58
0.87
7.52%
9.60%
—
0.69
FCF per share€
0.39
0.37
0.35
0.34
0.33
0.33
0.37
0.38
0.36
0.38
0.52
2.90%
(1.01%)
—
0.76
Dividend per sh€
0.55
0.50
0.49
0.46
0.43
0.48
0.48
0.49
0.48
0.47
0.32
1.92%
(1.96%)
—
6.64
Div yield (avg)%
1.97
3.22
0.92
1.62
4.42
2.70
5.07
4.08
2.24
3.12
22.70
3.12
2.91
34
17.25
Payout ratio%
27.81
29.37
28.41
28.92
31.01
33.67
35.04
36.33
34.38
31.99
28.96
34.38
31.50
85
363.6
Shares (diluted)M
497.5
513.5
490.4
513.0
504.2
479.2
515.6
582.4
583.4
579.3
371.4
2.82%
0.87%
90
5.90
Buyback yield%
15.03
17.68
16.53
19.05
18.30
19.53
21.00
23.98
26.01
26.83
3.71
23.98
19.29
11
0.666
D/E ratiox
0.572
0.569
0.541
0.592
0.615
0.634
0.547
0.511
0.479
0.482
0.837
0.511
0.558
94
0.779
Enterprise value€B
0.929
0.998
1.013
0.915
0.929
0.965
0.939
1.017
1.153
1.254
0.178
6.19%
4.19%
72
542.6
LT debt€M
515.1
453.8
479.8
528.3
477.5
511.2
491.4
495.4
442.2
423.9
384.5
(2.35%)
(2.62%)
91
Revenue
€1.083B
3.40%
1.00×
Cost of revenue
€758.0M
3.40%
1.00×
Operating expenses
€191.3M
3.40%
1.00×
Goodwill & intangibles
20.01%
Property and equipment
17.12%
Spread over hurdle
18.77%