0.564
Revenue€B
0.928
1.018
1.077
1.151
1.215
1.316
1.390
1.488
1.615
1.752
0.594
7.60%
7.59%
16
22.07
Revenue growth%
14.34
16.96
17.20
19.67
21.56
19.61
20.92
19.14
18.55
20.05
11.67
19.61
19.37
28
28.16
Gross margin%
3.82
6.65
4.85
2.93
5.67
5.18
7.98
5.93
5.61
5.27
22.52
5.61
5.44
31
20.82
Operating margin%
32.42
30.33
29.94
32.01
33.42
31.53
30.47
32.94
35.13
37.37
7.94
32.94
32.22
24
10.14
Net margin%
15.60
12.82
11.61
13.75
15.43
18.14
19.28
18.42
15.97
15.81
17.53
18.14
15.71
44
21.99
P/E ratio (avg)x
35.66
35.71
33.58
32.09
29.95
28.97
26.80
28.45
29.40
29.62
10.21
28.97
29.79
70
37.40
EV/EBITx
8.740
9.443
8.398
7.772
8.176
7.766
7.979
7.820
8.641
8.366
21.73
7.979
8.271
69
8.68
FCF yield (avg)%
18.26
16.73
16.62
17.30
18.30
18.00
19.05
20.75
20.08
18.22
25.25
19.05
18.24
40
10.87
FCF margin%
23.49
24.41
22.48
20.69
20.40
20.15
19.30
19.45
18.78
20.68
19.49
19.45
20.54
22
0.529
FCF / Net incomex
2.490
2.609
2.583
2.656
3.009
3.335
3.856
4.459
4.843
5.301
1.434
4.459
3.172
93
4.82
ROIC%
21.27
23.51
22.90
24.21
25.73
28.54
29.34
30.40
30.88
29.09
23.97
29.34
27.14
92
23.53
Return on equity%
6.19
8.30
8.32
10.00
10.04
11.08
13.62
11.75
9.36
10.08
14.82
11.08
10.02
84
5.25
Return on assets%
24.49
25.06
22.69
24.42
21.97
23.09
22.14
21.99
23.65
22.70
9.00
22.70
22.89
73
2.72
EPS€
2.44
2.58
2.30
2.16
1.98
1.99
2.05
1.92
1.76
1.62
3.00
(3.94%)
(4.43%)
—
11.35
EPS growth%
6.37
5.15
7.62
10.23
11.24
12.35
13.11
15.06
12.95
12.40
29.98
12.95
11.80
48
2.42
Bookvalue per sh€
0.59
0.57
0.53
0.61
0.58
0.59
0.62
0.65
0.69
0.73
1.14
4.77%
2.40%
—
3.67
FCF per share€
5.39
5.88
6.54
7.40
7.02
8.13
8.91
9.14
9.91
10.21
3.37
7.78%
6.05%
—
4.01
Dividend per sh€
4.24
4.13
3.84
3.54
3.28
3.24
3.19
3.19
3.02
2.81
3.06
(3.04%)
(4.31%)
—
6.24
Div yield (avg)%
12.15
10.28
7.43
5.93
8.21
9.95
12.82
11.64
11.01
11.62
6.58
11.62
10.64
71
4.65
Payout ratio%
9.81
7.34
5.40
4.28
2.05
2.09
0.66
2.81
2.40
2.44
18.27
2.40
2.62
42
184.6
Shares (diluted)M
254.9
248.7
223.1
249.7
273.6
263.6
256.2
277.6
294.7
311.7
180.0
2.64%
3.09%
88
7.39
Buyback yield%
9.35
11.11
8.28
10.96
9.05
8.41
9.67
10.65
13.08
10.89
13.96
10.65
10.16
23
1.666
D/E ratiox
1.255
1.303
1.437
1.307
1.323
1.230
1.085
1.150
1.250
1.281
0.513
1.230
1.268
73
844.9
Enterprise value€M
789.7
762.7
774.7
735.7
748.5
754.1
723.2
836.1
857.1
890.1
694.9
3.53%
1.84%
21
0.432
LT debt€B
0.934
1.001
0.966
0.981
0.896
0.820
0.918
0.926
0.999
1.111
0.727
4.40%
1.33%
85
Revenue
€1.752B
7.59%
1.00×
Cost of revenue
€1.216B
7.49%
0.99×
Operating expenses
€206.9M
7.77%
1.02×
Property and equipment
17.98%
Cash and investments
15.95%