1.439
Revenue€B
1.880
1.880
1.923
1.914
1.966
1.935
1.911
1.889
1.873
1.856
1.522
(1.15%)
(0.02%)
16
29.77
Revenue growth%
19.84
22.56
20.45
18.99
21.03
19.66
18.35
19.32
20.36
23.32
5.86
19.66
20.10
77
26.02
Gross margin%
9.96
7.69
9.77
8.89
6.93
9.60
6.70
5.04
6.54
7.27
16.24
6.70
7.48
94
21.33
Operating margin%
3.45
4.88
2.27
2.00
4.21
2.39
4.69
5.40
5.47
6.51
19.74
5.40
4.45
49
28.87
Net margin%
6.68
4.56
6.26
7.14
8.92
6.50
4.09
7.08
4.58
6.62
25.77
6.50
6.56
91
32.48
P/E ratio (avg)x
28.05
28.39
29.48
29.34
32.64
36.15
39.34
40.15
38.63
39.20
23.02
39.20
34.40
28
24.03
EV/EBITx
5.625
5.251
5.645
5.499
5.265
4.897
5.177
5.292
4.880
5.071
8.811
5.071
5.258
76
6.70
FCF yield (avg)%
11.39
12.74
14.08
14.45
13.70
15.04
14.79
14.37
12.06
14.52
5.96
14.52
14.23
16
26.35
FCF margin%
11.08
8.79
8.11
7.29
4.38
6.37
6.69
8.07
7.87
8.85
13.43
7.87
7.97
74
1.683
FCF / Net incomex
0.198
0.211
0.212
0.235
0.247
0.291
0.338
0.405
0.409
0.442
1.778
0.405
0.269
78
11.88
ROIC%
7.38
8.90
10.05
9.42
11.41
11.25
11.96
12.82
14.94
14.79
4.58
12.82
11.33
30
11.01
Return on equity%
12.17
9.49
10.57
7.67
7.71
6.46
6.49
7.10
9.81
10.19
15.68
7.10
8.60
89
2.60
Return on assets%
0.40
3.19
4.74
3.70
6.49
3.69
1.59
2.45
4.94
2.69
8.69
2.69
3.44
62
2.19
EPS€
1.53
1.69
1.51
1.43
1.39
1.31
1.36
1.44
1.61
1.81
2.40
5.34%
2.13%
—
16.75
EPS growth%
33.46
35.34
34.13
36.11
34.18
32.61
30.03
27.11
28.00
25.63
23.74
28.00
33.04
87
1.47
Bookvalue per sh€
2.23
2.22
2.44
2.46
2.24
2.35
2.19
1.95
1.76
1.73
3.41
(5.02%)
(3.45%)
—
1.51
FCF per share€
4.83
5.24
5.32
5.69
5.87
6.01
5.65
5.34
5.11
5.40
3.57
(1.67%)
2.17%
—
3.35
Dividend per sh€
8.01
9.21
9.66
10.89
11.16
12.76
13.50
15.09
18.21
20.63
2.97
13.07%
11.55%
—
2.55
Div yield (avg)%
28.83
26.06
26.33
24.02
26.58
25.21
25.16
26.08
25.70
25.26
12.64
25.26
25.88
42
5.98
Payout ratio%
0.40
0.40
0.40
2.98
2.33
4.10
1.50
1.06
3.06
5.86
15.03
3.06
1.91
72
317.9
Shares (diluted)M
348.4
391.2
393.6
439.4
413.0
429.2
401.4
378.0
413.4
435.2
328.5
1.05%
2.93%
46
25.39
Buyback yield%
12.30
13.99
16.70
14.71
16.85
14.59
14.56
15.22
17.08
19.33
4.43
15.22
14.96
13
1.328
D/E ratiox
0.479
0.505
0.536
0.589
0.611
0.646
0.693
0.662
0.660
0.694
1.288
0.662
0.628
93
0.820
Enterprise value€B
0.990
1.032
1.107
1.131
1.167
1.270
1.447
1.533
1.519
1.436
1.043
4.24%
3.95%
72
1,562
LT debt€M
84.40
77.45
76.26
69.28
71.11
69.79
76.59
76.34
76.27
85.94
935.9
3.86%
0.30%
29
Revenue
€1.856B
(0.02%)
1.00×
Cost of revenue
€1.202B
(0.13%)
0.99×
Operating expenses
€318.3M
(0.29%)
0.97×
Cash and investments
17.81%
Property and equipment
16.30%
Spread over hurdle
27.76%