1.351
Revenue€B
1.834
1.880
1.971
2.022
2.055
2.160
2.243
2.362
2.508
2.565
1.410
4.54%
3.75%
94
16.01
Revenue growth%
0.40
0.40
3.18
5.19
7.00
4.32
5.23
6.70
6.74
4.79
21.47
5.23
4.99
25
10.25
Gross margin%
9.33
11.14
9.24
8.31
6.32
4.77
2.22
3.11
5.40
2.94
20.76
3.11
5.86
56
2.77
Operating margin%
26.06
28.74
29.96
30.66
30.75
31.83
30.38
30.94
31.86
34.46
24.04
31.83
30.71
83
3.64
Net margin%
10.57
9.03
10.42
11.56
13.85
14.98
16.52
18.42
21.41
19.02
22.30
18.42
14.42
40
23.18
P/E ratio (avg)x
14.97
17.10
18.65
19.83
21.34
24.10
24.68
23.08
25.64
29.43
33.75
24.68
22.21
94
18.87
EV/EBITx
39.21
39.34
39.21
39.64
42.85
47.08
50.84
58.29
61.82
66.54
20.39
58.29
44.97
44
9.52
FCF yield (avg)%
4.01
5.83
8.78
7.67
4.82
3.24
4.58
6.27
7.74
9.40
15.09
6.27
6.05
86
28.91
FCF margin%
26.53
29.36
27.21
27.67
29.99
32.24
30.54
31.45
29.94
30.78
10.86
30.78
29.97
35
1.610
FCF / Net incomex
1.306
1.358
1.235
1.316
1.438
1.574
1.671
1.798
1.981
1.933
0.973
1.798
1.506
68
13.18
ROIC%
8.26
7.22
5.86
4.07
3.71
2.14
4.73
6.23
3.56
4.67
2.92
4.67
4.70
57
15.22
Return on equity%
15.76
14.30
13.02
14.62
12.12
10.31
9.16
9.45
9.55
8.15
2.18
9.45
11.22
16
22.48
Return on assets%
18.14
18.25
18.73
21.38
21.92
19.74
22.53
20.81
22.05
20.05
16.73
20.81
20.43
35
1.26
EPS€
0.90
1.01
1.08
1.01
1.12
1.17
1.14
1.29
1.36
1.41
1.32
4.67%
4.75%
—
22.62
EPS growth%
10.05
11.53
8.96
10.75
11.73
9.84
11.88
12.26
12.03
12.00
4.43
12.00
11.63
6
2.26
Bookvalue per sh€
2.13
2.05
1.96
1.96
2.10
2.04
2.26
2.53
2.54
2.37
2.61
2.39%
0.69%
—
1.01
FCF per share€
2.00
1.81
1.97
1.78
1.76
1.57
1.51
1.40
1.18
1.05
2.49
(9.78%)
(5.91%)
—
2.31
Dividend per sh€
1.64
1.54
1.58
1.53
1.41
1.54
1.67
1.53
1.61
1.45
1.33
0.65%
(1.85%)
—
15.51
Div yield (avg)%
14.99
16.01
17.74
19.68
18.55
18.43
20.67
23.16
21.33
22.04
6.36
21.33
19.12
38
29.15
Payout ratio%
3.81
4.18
5.52
4.99
5.14
5.01
7.12
8.35
10.25
11.74
22.68
8.35
5.33
84
0.512
Shares (diluted)B
0.818
0.811
0.845
0.915
1.032
1.185
1.297
1.242
1.189
1.209
0.514
3.22%
5.18%
41
10.06
Buyback yield%
8.51
5.60
3.52
0.74
1.73
4.04
3.65
4.68
4.60
3.33
26.93
4.04
3.84
29
0.171
D/E ratiox
0.450
0.386
0.336
0.350
0.357
0.357
0.353
0.319
0.282
0.268
1.382
0.319
0.352
46
803.1
Enterprise value€M
300.1
329.9
377.5
415.6
442.9
517.3
538.5
579.3
596.1
704.4
226.3
9.72%
10.06%
52
1,829
LT debt€M
394.6
352.3
352.5
329.9
369.7
364.1
335.4
337.9
332.6
295.4
111.8
(4.39%)
(2.94%)
17
Revenue
€2.565B
3.75%
1.00×
Cost of revenue
€1.784B
3.75%
1.00×
Operating expenses
€467.9M
4.67%
1.09×
Cash and investments
18.77%
Property and equipment
17.52%