1.585
Revenue€B
1.120
1.198
1.272
1.361
1.446
1.536
1.697
1.843
2.014
2.200
1.748
8.76%
7.66%
60
19.74
Revenue growth%
22.59
23.71
25.15
23.09
22.09
20.60
19.38
16.40
17.01
19.59
26.80
19.38
21.35
85
22.80
Gross margin%
15.12
15.76
15.17
16.73
14.55
15.96
12.99
13.61
11.17
13.67
23.66
13.61
14.83
57
2.94
Operating margin%
14.36
11.67
9.34
9.56
6.69
6.31
4.80
7.10
8.45
9.40
21.27
7.10
8.89
38
16.54
Net margin%
13.82
15.65
15.37
13.96
15.23
15.33
15.47
17.75
18.37
16.43
17.90
16.43
15.42
40
13.45
P/E ratio (avg)x
20.24
23.93
24.84
24.80
29.44
33.00
34.45
40.18
42.33
42.41
8.438
40.18
31.22
60
34.78
EV/EBITx
34.09
37.01
42.25
47.96
49.11
51.80
54.76
57.15
57.23
57.71
11.67
57.15
50.45
93
6.71
FCF yield (avg)%
25.47
25.91
28.29
29.50
29.07
27.44
26.08
25.29
25.66
24.92
8.65
25.66
25.99
70
28.95
FCF margin%
24.51
25.12
26.92
24.22
24.18
23.45
23.50
24.03
21.31
23.22
10.55
23.45
24.10
84
1.231
FCF / Net incomex
1.238
1.303
1.304
1.402
1.591
1.754
1.634
1.663
1.544
1.489
1.482
1.634
1.517
59
28.49
ROIC%
6.86
8.86
11.23
9.73
9.55
10.18
11.20
13.44
15.00
12.98
4.33
12.98
10.69
83
25.73
Return on equity%
18.39
18.39
20.84
19.27
19.76
19.43
21.08
18.73
18.33
19.11
11.43
19.11
19.19
84
13.15
Return on assets%
7.24
9.02
6.75
7.72
9.00
9.31
9.75
9.27
9.06
10.49
21.48
9.31
9.04
33
2.69
EPS€
1.11
1.21
1.27
1.28
1.14
1.25
1.11
1.15
1.09
0.99
3.01
(2.79%)
(0.48%)
—
13.55
EPS growth%
25.68
27.73
30.66
31.97
31.85
29.81
29.20
28.37
31.26
31.97
26.71
29.81
30.23
69
2.15
Bookvalue per sh€
1.28
1.44
1.54
1.65
1.55
1.73
1.98
1.95
2.11
2.00
2.69
5.30%
4.83%
—
2.60
FCF per share€
2.34
2.18
2.18
2.00
2.03
2.11
2.22
2.11
1.96
1.80
0.85
(2.37%)
(3.00%)
—
1.80
Dividend per sh€
3.77
3.95
4.05
4.44
4.34
5.26
5.86
6.61
7.97
7.86
2.63
12.64%
8.16%
—
16.02
Div yield (avg)%
0.40
3.03
0.72
0.45
0.40
2.84
1.46
0.96
1.53
1.56
27.17
1.53
1.21
37
7.69
Payout ratio%
4.21
5.16
4.25
4.90
3.90
5.66
3.90
3.09
5.76
4.00
10.14
4.00
4.23
89
237.4
Shares (diluted)M
239.8
224.2
206.2
224.5
203.9
213.3
214.8
197.0
196.9
221.4
232.0
1.66%
(0.22%)
78
29.23
Buyback yield%
1.24
0.40
2.90
0.88
0.87
0.40
0.40
2.89
4.98
3.26
2.65
2.89
1.06
68
1.419
D/E ratiox
0.732
0.883
1.038
1.071
1.068
1.165
1.327
1.448
1.561
1.546
0.782
1.448
1.118
28
0.126
Enterprise value€B
0.928
0.926
1.025
1.020
1.118
1.239
1.465
1.674
1.704
1.900
1.665
11.20%
8.30%
22
1.155
LT debt€B
2.280
2.592
2.930
2.775
2.539
2.914
3.177
2.923
2.721
2.504
0.801
(0.27%)
0.80%
89
Revenue
€2.200B
7.66%
1.00×
Cost of revenue
€1.450B
7.48%
0.98×
Operating expenses
€281.5M
8.00%
1.03×
Goodwill & intangibles
17.67%
Property and equipment
15.83%
Return on capital
214.26%
Spread over hurdle
204.39%