0.150
Revenue€B
1.128
1.164
1.187
1.254
1.299
1.346
1.376
1.432
1.491
1.572
0.162
3.89%
3.78%
19
8.78
Revenue growth%
14.96
15.72
17.20
19.27
17.36
16.87
18.56
17.92
18.32
19.41
19.95
18.32
17.64
49
3.07
Gross margin%
12.66
14.55
14.87
13.65
14.80
15.05
14.70
13.31
12.28
10.42
15.58
13.31
14.10
82
9.95
Operating margin%
16.76
14.90
16.67
18.76
21.17
23.78
24.22
25.01
26.17
27.60
2.46
25.01
22.47
7
29.01
Net margin%
18.13
21.01
21.46
19.61
18.30
19.26
16.77
18.49
16.06
17.01
19.15
17.01
18.39
32
10.18
P/E ratio (avg)x
29.28
28.13
25.27
24.23
24.46
23.01
24.77
24.15
26.35
25.52
9.612
24.77
25.02
76
9.381
EV/EBITx
25.95
25.28
27.10
29.14
26.43
27.75
24.59
27.36
24.63
22.75
36.70
24.63
26.19
13
13.04
FCF yield (avg)%
26.14
24.49
25.22
24.63
26.57
23.84
22.31
23.73
23.15
20.70
24.05
23.15
24.16
51
3.44
FCF margin%
12.83
11.17
9.91
8.93
10.52
13.25
14.44
13.90
14.48
16.28
14.60
14.44
13.04
88
0.906
FCF / Net incomex
0.264
0.298
0.282
0.262
0.261
0.250
0.268
0.251
0.287
0.284
1.101
0.268
0.266
80
24.10
ROIC%
14.96
12.26
14.64
12.62
12.00
13.19
12.01
12.88
11.75
8.84
4.41
12.01
12.44
55
13.75
Return on equity%
14.50
15.93
14.19
14.27
15.19
13.78
16.28
13.34
12.01
14.32
27.05
13.78
14.30
8
15.74
Return on assets%
13.49
10.96
8.83
11.24
12.20
15.04
12.26
12.37
10.23
7.80
12.06
12.26
11.72
32
1.42
EPS€
4.24
4.24
4.45
4.39
4.86
5.62
6.05
7.05
7.78
7.64
1.53
9.49%
7.18%
—
3.06
EPS growth%
16.90
17.01
19.21
17.99
19.43
18.25
20.88
18.66
16.21
13.26
16.29
18.25
18.12
86
6.45
Bookvalue per sh€
1.62
1.57
1.46
1.45
1.35
1.41
1.30
1.43
1.43
1.34
6.49
(0.08%)
(2.17%)
—
6.60
FCF per share€
8.51
9.96
9.94
11.78
12.54
14.67
16.66
18.72
20.73
20.35
2.01
10.17%
9.77%
—
2.84
Dividend per sh€
5.22
5.85
6.37
6.89
6.57
6.43
6.62
6.27
6.94
6.91
4.93
1.00%
2.28%
—
23.42
Div yield (avg)%
14.70
14.85
16.99
17.00
18.59
19.66
19.47
22.37
24.70
25.62
17.80
22.37
19.03
23
19.18
Payout ratio%
17.87
20.06
18.84
16.38
15.49
13.17
13.34
13.43
10.61
8.09
11.41
13.17
14.46
78
46.93
Shares (diluted)M
65.41
74.02
82.81
89.65
102.7
94.88
99.29
114.3
124.0
126.4
46.05
4.24%
7.12%
86
25.16
Buyback yield%
27.82
26.08
26.09
26.90
24.07
24.85
23.66
20.83
20.76
19.54
29.21
20.83
24.46
31
0.584
D/E ratiox
1.770
1.949
1.912
2.067
2.351
2.677
3.075
3.384
3.731
4.302
0.896
3.384
2.514
14
654.5
Enterprise value€M
117.8
123.7
134.3
147.7
160.2
151.1
158.6
148.7
151.5
163.6
240.1
0.42%
4.26%
93
399.7
LT debt€M
266.0
242.2
219.6
201.4
208.2
199.1
222.0
214.4
234.1
232.2
477.6
2.21%
(1.49%)
70
Revenue
€1.572B
3.78%
1.00×
Cost of revenue
€1.100B
3.78%
1.00×
Operating expenses
€217.2M
3.35%
0.96×
Goodwill & intangibles
19.58%
Cash and investments
16.07%
Property and equipment
15.19%