0.883
Revenue€B
0.821
0.867
0.883
0.919
0.950
1.008
1.056
1.094
1.129
1.151
0.959
3.90%
4.08%
33
25.75
Revenue growth%
9.09
9.10
7.43
5.17
4.72
2.90
5.50
4.65
5.71
4.03
22.54
4.65
5.34
65
10.14
Gross margin%
17.53
18.30
18.18
16.38
16.83
14.09
16.92
15.76
12.90
9.96
19.06
14.09
16.60
34
23.36
Operating margin%
5.79
7.03
7.73
7.20
9.79
11.13
12.34
9.51
7.90
4.96
5.06
9.51
7.82
67
16.83
Net margin%
27.54
30.44
31.45
33.60
32.79
30.44
33.16
35.89
37.35
37.69
7.43
35.89
32.98
83
23.70
P/E ratio (avg)x
23.08
21.84
22.52
24.73
23.42
24.39
25.41
29.25
28.41
32.30
8.935
28.41
24.56
74
6.927
EV/EBITx
16.36
15.79
18.73
21.74
21.40
23.11
23.79
28.38
32.94
32.73
20.49
28.38
22.43
42
18.96
FCF yield (avg)%
2.51
1.08
3.35
4.40
6.49
3.50
4.43
6.33
8.28
9.07
7.51
6.33
4.42
93
29.91
FCF margin%
8.49
10.91
9.33
11.62
10.84
9.83
11.25
10.35
12.30
11.57
9.97
11.25
10.87
27
0.485
FCF / Net incomex
2.707
3.006
3.300
3.713
4.311
4.834
5.125
5.950
6.224
6.167
1.275
5.950
4.573
36
22.25
ROIC%
33.20
35.65
37.62
36.85
38.87
38.33
37.44
38.65
38.37
41.01
13.58
38.37
37.97
92
22.74
Return on equity%
29.35
31.85
33.95
34.84
33.47
32.29
34.98
32.21
31.25
30.86
4.22
32.21
32.25
30
10.28
Return on assets%
9.08
7.80
8.03
8.68
10.36
9.15
8.08
6.60
8.08
6.30
13.99
8.08
8.08
17
2.68
EPS€
2.69
2.45
2.63
2.79
2.67
2.90
3.14
3.25
3.03
3.13
2.76
3.25%
0.60%
—
14.09
EPS growth%
32.14
31.60
30.23
32.42
33.85
36.49
38.93
36.55
35.58
35.65
15.70
36.49
34.72
16
1.70
Bookvalue per sh€
5.78
5.52
5.23
5.67
6.37
6.87
6.87
8.06
8.66
8.61
3.22
6.20%
5.40%
—
4.25
FCF per share€
3.24
3.54
3.28
3.42
3.28
2.99
3.13
3.53
3.71
3.93
3.06
3.69%
2.12%
—
0.85
Dividend per sh€
3.92
4.10
4.29
4.29
4.44
5.03
5.97
5.83
6.37
6.24
2.81
7.05%
5.73%
—
24.74
Div yield (avg)%
20.58
17.69
17.32
15.07
12.42
11.71
10.25
10.90
13.86
15.29
28.53
11.71
14.47
69
9.45
Payout ratio%
3.53
2.46
2.27
2.10
4.47
5.24
7.60
10.00
10.13
8.33
15.86
8.33
4.85
81
210.8
Shares (diluted)M
236.5
261.8
289.5
276.9
305.7
331.7
384.4
394.0
453.1
495.4
213.7
10.13%
8.38%
22
19.47
Buyback yield%
21.56
20.10
19.83
22.17
20.58
21.78
23.03
20.97
20.50
22.27
22.56
21.78
21.27
52
0.612
D/E ratiox
1.890
1.956
1.968
2.221
2.475
2.881
3.434
3.777
4.323
4.267
0.416
3.777
2.678
78
995.0
Enterprise value€M
493.5
514.3
526.4
555.3
592.8
668.3
744.8
855.2
866.6
812.0
570.1
6.49%
4.96%
67
252.6
LT debt€M
306.3
341.2
366.5
417.6
431.8
484.5
497.8
478.6
485.8
555.1
814.9
5.15%
6.87%
81
Revenue
€1.151B
4.08%
1.00×
Cost of revenue
€776.3M
3.96%
0.99×
Operating expenses
€126.9M
4.44%
1.04×
Property and equipment
17.81%
Goodwill & intangibles
17.36%