0.373
Revenue€B
0.649
0.672
0.694
0.739
0.775
0.816
0.843
0.897
0.947
1.023
0.393
5.70%
5.27%
87
11.13
Revenue growth%
7.43
7.42
5.83
4.38
2.95
3.37
1.81
2.33
0.40
0.40
6.36
1.81
3.16
44
5.44
Gross margin%
16.69
19.39
17.51
17.41
18.94
18.33
18.98
17.32
14.68
12.16
13.85
17.32
17.46
5
7.80
Operating margin%
16.52
14.68
16.54
14.28
15.79
17.86
19.08
20.31
17.45
18.85
20.99
18.85
17.00
22
5.92
Net margin%
14.76
13.86
13.12
10.56
7.99
8.01
8.26
10.67
10.02
7.24
9.05
8.26
10.29
30
29.73
P/E ratio (avg)x
44.29
43.75
47.73
51.35
59.05
64.52
75.70
85.59
93.25
109.2
26.43
85.59
61.78
46
19.63
EV/EBITx
37.51
37.74
34.00
35.77
38.51
38.15
41.14
43.49
42.43
44.17
13.78
42.43
38.33
44
15.35
FCF yield (avg)%
11.10
11.37
9.22
8.42
11.07
10.88
11.30
11.13
13.64
13.44
20.75
11.30
11.12
72
23.22
FCF margin%
23.91
23.12
23.66
25.19
23.25
22.90
24.71
23.39
22.96
22.73
28.01
22.96
23.32
47
0.952
FCF / Net incomex
2.201
2.269
2.206
2.248
2.297
2.579
3.022
3.145
3.111
3.101
1.559
3.101
2.438
53
11.98
ROIC%
3.78
3.30
1.82
0.40
0.88
0.40
3.11
2.60
2.67
1.11
5.98
2.60
2.21
57
8.55
Return on equity%
12.19
12.98
13.70
11.03
8.27
10.28
10.00
11.90
14.68
16.61
25.12
11.90
12.04
94
3.74
Return on assets%
0.40
0.40
0.40
0.40
3.32
3.88
1.50
2.94
5.88
4.16
29.76
3.88
2.22
81
5.19
EPS€
5.16
4.97
4.46
4.86
4.27
4.47
4.79
4.45
4.93
5.47
5.35
5.08%
1.43%
—
21.27
EPS growth%
23.95
22.41
23.49
21.54
21.04
21.88
23.12
21.87
21.37
20.55
10.24
21.87
21.87
37
1.42
Bookvalue per sh€
6.29
6.04
5.31
5.70
5.34
4.84
4.81
4.23
4.07
3.76
6.91
(6.79%)
(4.75%)
—
4.06
FCF per share€
4.52
5.10
5.65
5.71
6.73
7.77
9.02
9.34
10.90
12.12
5.21
12.47%
11.27%
—
3.56
Dividend per sh€
3.82
4.47
4.58
4.56
5.27
5.19
5.57
6.08
6.89
7.37
1.47
6.93%
6.51%
—
9.69
Div yield (avg)%
3.24
2.02
2.32
1.31
0.40
1.87
2.70
3.28
5.65
6.36
25.66
3.28
2.51
77
12.42
Payout ratio%
7.68
6.65
9.39
8.69
5.79
5.41
8.24
5.74
7.02
6.57
8.70
6.57
6.84
52
52.01
Shares (diluted)M
62.76
66.59
73.48
82.34
78.87
89.65
88.94
100.9
112.6
124.6
51.84
9.58%
6.46%
55
11.81
Buyback yield%
3.54
1.54
3.29
2.77
1.20
1.12
0.40
1.97
2.85
0.91
28.23
1.12
1.76
35
0.781
D/E ratiox
1.160
1.188
1.160
1.232
1.361
1.376
1.294
1.422
1.582
1.710
1.278
1.422
1.328
80
476.2
Enterprise value€M
488.3
567.8
579.5
634.4
614.5
681.4
787.7
814.3
902.0
916.6
617.5
8.33%
7.30%
49
366.8
LT debt€M
821.1
847.2
724.8
715.0
696.6
609.7
572.7
521.5
474.8
446.8
606.6
(8.50%)
(5.30%)
10
Revenue
€1.023B
5.27%
1.00×
Cost of revenue
€567.1M
5.06%
0.98×
Operating expenses
€156.1M
5.32%
1.00×
Property and equipment
18.96%
Cash and investments
17.53%
Spread over hurdle
84.68%