0.948
Revenue€B
2.226
2.180
2.209
2.227
2.180
2.197
2.174
2.194
2.220
2.177
1.042
(0.03%)
(0.20%)
80
29.23
Revenue growth%
25.35
26.52
26.09
23.92
24.50
27.42
28.56
26.40
24.44
21.59
15.36
26.40
25.72
23
2.95
Gross margin%
13.23
10.96
10.74
8.55
8.32
10.69
12.75
11.49
8.65
7.26
21.01
10.69
10.72
31
23.70
Operating margin%
21.83
24.67
23.92
24.86
22.43
23.45
22.01
20.30
19.00
18.69
17.07
20.30
22.22
68
19.84
Net margin%
13.16
11.80
13.41
12.50
10.03
8.07
9.39
9.99
8.36
9.09
25.58
9.09
10.01
60
24.03
P/E ratio (avg)x
53.50
54.78
54.35
56.04
61.63
69.58
69.66
80.75
85.71
84.46
27.42
80.75
65.61
61
30.88
EV/EBITx
17.25
19.25
21.63
25.07
27.46
26.91
29.35
30.32
29.94
33.30
21.17
29.94
27.19
59
20.28
FCF yield (avg)%
16.69
15.54
13.25
14.32
13.33
13.24
10.83
12.30
14.74
15.79
29.97
13.24
13.83
33
20.94
FCF margin%
6.71
6.65
6.66
8.31
10.00
10.47
10.95
10.04
12.83
10.35
9.28
10.47
10.02
67
0.380
FCF / Net incomex
1.013
1.016
0.987
0.887
0.810
0.868
0.939
0.997
0.899
0.896
0.703
0.899
0.919
68
15.99
ROIC%
18.50
20.51
19.37
18.53
20.81
21.78
21.96
19.81
18.15
18.10
6.41
19.81
19.59
45
3.27
Return on equity%
14.40
12.10
10.67
13.26
15.52
17.58
20.02
21.70
23.17
22.59
3.98
21.70
16.55
73
24.77
Return on assets%
6.01
5.88
3.00
5.02
4.74
4.20
6.75
5.36
7.15
8.14
17.79
6.75
5.62
25
0.11
EPS€
0.09
0.10
0.12
0.13
0.13
0.15
0.16
0.18
0.21
0.21
0.13
10.00%
8.76%
—
9.72
EPS growth%
11.45
11.86
8.99
11.83
10.65
12.58
11.36
12.53
10.76
12.08
15.90
12.08
11.64
60
0.25
Bookvalue per sh€
0.32
0.38
0.43
0.44
0.52
0.54
0.63
0.63
0.66
0.69
0.07
5.96%
8.23%
—
0.26
FCF per share€
0.08
0.10
0.09
0.10
0.10
0.09
0.09
0.08
0.09
0.09
0.23
(0.58%)
0.22%
—
0.21
Dividend per sh€
0.10
0.10
0.10
0.11
0.10
0.12
0.13
0.13
0.15
0.18
0.13
11.13%
6.32%
—
4.02
Div yield (avg)%
34.30
35.12
37.98
39.32
41.80
42.79
43.90
46.86
45.65
45.58
2.30
45.58
42.29
79
2.71
Payout ratio%
12.25
10.66
13.09
15.65
15.72
17.81
19.56
21.47
21.15
24.00
8.66
21.15
16.77
39
4.595
Shares (diluted)B
3.606
3.143
2.835
2.881
2.494
2.650
2.846
2.942
2.777
2.590
4.597
0.76%
(3.47%)
19
18.81
Buyback yield%
2.08
4.36
3.09
1.25
2.41
2.30
3.17
3.72
0.96
0.40
18.29
2.30
2.35
89
0.995
D/E ratiox
0.999
1.108
1.171
1.122
1.187
1.296
1.184
1.089
1.033
1.142
0.378
1.142
1.132
70
1,416
Enterprise value€M
551.8
609.6
623.2
618.9
691.4
736.4
708.8
654.7
701.0
650.9
972.1
(1.20%)
1.76%
8
0.654
LT debt€B
1.555
1.416
1.489
1.362
1.287
1.142
1.206
1.118
1.133
1.023
1.749
(4.49%)
(5.57%)
13
Revenue
€2.177B
(0.20%)
1.00×
Cost of revenue
€1.166B
0.11%
1.03×
Operating expenses
€404.4M
(0.46%)
0.97×
Property and equipment
17.06%
Spread over hurdle
10.29%