0.282
Revenue€B
0.602
0.654
0.711
0.771
0.841
0.904
0.971
1.033
1.123
1.227
0.302
7.86%
7.98%
78
6.81
Revenue growth%
11.75
9.98
10.09
10.97
12.03
11.36
8.66
10.72
7.74
5.91
28.54
8.66
10.40
91
10.59
Gross margin%
9.65
10.62
10.63
10.54
9.50
9.62
7.58
8.38
8.20
7.00
11.75
8.20
9.56
14
3.99
Operating margin%
24.88
21.89
20.45
22.94
23.00
20.68
23.46
23.59
21.80
19.52
28.55
21.80
22.41
9
12.81
Net margin%
10.55
10.55
9.87
7.12
6.67
4.52
4.06
6.86
8.73
10.21
11.60
6.86
7.93
32
10.56
P/E ratio (avg)x
22.88
23.35
20.11
18.11
15.71
13.55
12.02
10.74
10.20
10.29
27.87
10.74
14.63
34
28.34
EV/EBITx
48.65
51.47
54.59
61.25
65.21
66.38
71.62
80.67
84.29
93.20
27.51
80.67
65.80
40
4.52
FCF yield (avg)%
23.24
25.90
27.17
24.90
25.46
27.87
30.58
29.23
26.99
29.51
12.77
29.23
27.08
39
22.82
FCF margin%
29.85
28.16
30.11
29.25
27.77
25.72
24.48
21.84
21.07
18.94
28.28
21.84
26.74
31
1.673
FCF / Net incomex
1.512
1.710
1.792
1.893
2.211
2.572
2.779
3.270
3.166
3.365
0.405
3.166
2.392
26
10.41
ROIC%
7.30
8.53
6.02
8.56
5.69
5.15
5.76
4.20
1.99
0.40
9.53
4.20
5.73
46
7.42
Return on equity%
7.80
7.66
5.95
5.77
4.47
5.98
8.90
10.83
10.68
11.93
7.37
10.68
7.73
16
15.26
Return on assets%
18.09
20.77
23.48
23.75
26.58
25.42
26.40
24.48
24.40
25.14
2.17
25.14
24.44
66
16.76
EPS€
21.24
19.11
20.33
20.47
21.98
22.59
24.49
21.97
23.37
25.33
17.17
2.87%
1.96%
—
22.34
EPS growth%
24.25
24.18
21.66
19.16
16.47
18.62
20.91
23.36
24.39
26.18
2.17
23.36
22.51
68
13.18
Bookvalue per sh€
27.65
30.86
31.73
33.21
36.88
42.27
46.01
49.46
50.69
51.92
12.51
7.08%
8.26%
—
11.89
FCF per share€
4.26
4.32
5.01
5.89
6.57
6.98
7.89
8.35
9.80
11.22
11.19
11.30%
11.98%
—
11.51
Dividend per sh€
3.39
3.07
3.05
3.22
3.42
3.57
3.58
3.94
3.72
4.04
11.10
3.38%
2.65%
—
7.81
Div yield (avg)%
5.18
7.90
7.15
10.06
8.44
10.95
11.96
10.85
9.02
11.74
15.50
10.95
9.54
87
9.81
Payout ratio%
10.41
8.44
6.94
6.38
9.10
7.21
9.35
9.65
8.02
10.75
10.81
9.35
8.77
88
34.48
Shares (diluted)M
39.60
42.21
47.51
43.16
43.43
39.69
36.17
40.23
41.29
37.41
34.30
(2.94%)
(0.30%)
75
3.09
Buyback yield%
26.56
25.88
24.37
21.86
21.98
24.20
25.37
26.49
28.18
28.44
7.40
26.49
25.63
40
0.375
D/E ratiox
0.725
0.729
0.771
0.745
0.769
0.779
0.803
0.818
0.774
0.889
0.655
0.803
0.773
31
905.6
Enterprise value€M
257.1
271.1
265.6
272.4
285.9
296.9
260.6
270.1
238.6
220.6
172.3
(5.06%)
(2.76%)
35
250.4
LT debt€M
494.0
568.5
560.2
659.0
728.9
809.7
791.3
787.0
815.4
908.5
194.9
4.50%
7.61%
88
Revenue
€1.227B
7.98%
1.00×
Cost of revenue
€859.1M
7.98%
1.00×
Operating expenses
€239.2M
7.77%
0.98×
Property and equipment
18.84%
Spread over hurdle
(0.74%)