1.129
Revenue€B
0.630
0.671
0.732
0.803
0.851
0.924
1.007
1.090
1.150
1.258
1.206
8.13%
7.76%
81
3.03
Revenue growth%
24.85
23.12
21.94
20.49
18.26
16.66
13.83
13.75
16.15
18.58
6.79
16.15
18.42
16
29.94
Gross margin%
5.75
7.26
5.50
4.24
5.06
7.97
8.92
10.64
13.55
13.53
27.29
10.64
7.62
43
15.33
Operating margin%
0.40
0.40
1.28
0.40
0.51
1.50
0.40
0.40
3.15
1.55
20.60
1.50
0.45
31
19.25
Net margin%
17.35
14.88
17.52
18.32
16.03
16.13
16.16
17.89
18.40
16.48
21.31
16.48
16.92
26
24.09
P/E ratio (avg)x
9.426
9.068
7.913
8.465
7.368
7.432
7.512
7.425
8.022
7.427
28.90
7.432
7.713
34
27.86
EV/EBITx
6.973
6.349
6.716
7.293
7.184
6.788
7.204
6.869
7.541
6.975
12.52
6.975
6.974
49
15.60
FCF yield (avg)%
4.97
6.00
5.95
7.72
8.39
7.25
9.53
7.36
7.30
6.69
28.57
7.30
7.28
58
29.22
FCF margin%
0.84
0.40
2.18
0.40
2.48
1.05
1.40
2.32
2.84
1.07
23.85
1.40
1.23
68
0.427
FCF / Net incomex
1.304
1.349
1.170
1.166
1.204
1.079
1.131
1.057
0.948
0.883
0.710
1.057
1.149
19
2.17
ROIC%
17.09
18.27
19.72
17.71
17.60
20.11
18.37
16.04
17.00
18.37
7.83
18.37
17.99
54
9.16
Return on equity%
22.82
23.47
26.44
29.24
30.68
28.22
25.90
27.37
26.68
24.13
14.43
26.68
26.56
64
28.75
Return on assets%
19.85
18.93
16.78
14.21
12.67
10.80
13.38
12.66
13.44
11.57
2.17
12.66
13.41
50
0.45
EPS€
1.79
1.79
2.14
2.10
2.44
2.63
2.91
3.09
3.61
4.07
0.51
10.81%
10.51%
—
3.64
EPS growth%
21.11
21.55
22.19
19.80
19.20
17.33
19.40
21.54
20.97
19.82
17.79
19.82
20.39
74
0.38
Bookvalue per sh€
0.68
0.76
0.79
0.78
0.71
0.72
0.81
0.93
1.07
1.00
1.10
6.86%
4.80%
—
0.88
FCF per share€
1.84
1.80
2.06
2.41
2.73
2.68
2.66
2.71
3.19
3.74
0.43
6.52%
8.34%
—
0.86
Dividend per sh€
0.39
0.41
0.37
0.38
0.43
0.41
0.45
0.48
0.45
0.43
0.63
(0.02%)
(0.29%)
—
23.88
Div yield (avg)%
5.13
5.34
4.28
5.66
6.23
5.76
5.43
7.37
7.24
8.53
27.29
7.24
5.71
20
5.01
Payout ratio%
15.09
14.93
13.60
16.36
17.78
20.43
20.00
18.71
19.79
17.25
19.71
19.79
17.51
37
549.6
Shares (diluted)M
596.0
584.8
571.8
605.5
570.7
537.9
491.3
545.4
568.8
602.0
550.1
1.07%
(0.73%)
75
24.88
Buyback yield%
14.25
13.00
12.10
12.64
12.62
14.48
14.02
13.27
13.01
11.43
2.94
13.27
13.01
49
1.071
D/E ratiox
0.964
0.872
0.853
0.886
0.821
0.887
0.781
0.756
0.771
0.829
1.057
0.781
0.841
6
0.665
Enterprise value€B
1.189
1.201
1.158
1.349
1.470
1.434
1.500
1.441
1.547
1.716
0.266
3.15%
4.45%
32
0.429
LT debt€B
1.602
1.727
1.839
1.892
2.051
2.451
2.657
3.155
3.343
3.909
0.909
13.77%
10.83%
21
Revenue
€1.258B
7.76%
1.00×
Cost of revenue
€880.4M
7.76%
1.00×
Operating expenses
€209.7M
7.02%
0.93×
Property and equipment
17.41%