1.422
Revenue€B
1.421
1.514
1.613
1.737
1.848
1.951
2.155
2.311
2.490
2.713
1.457
7.98%
7.40%
91
28.31
Revenue growth%
26.52
27.07
25.31
22.44
23.27
25.00
23.43
25.32
24.51
26.62
24.08
25.00
25.16
29
26.98
Gross margin%
12.85
14.04
12.57
11.93
12.54
10.96
10.00
11.87
12.49
10.47
4.14
10.96
12.21
46
9.39
Operating margin%
12.01
12.01
12.62
12.05
9.32
7.17
9.12
11.92
13.79
13.32
2.53
11.92
12.01
50
5.36
Net margin%
13.40
16.21
16.73
19.18
18.60
21.49
23.27
24.90
22.15
22.01
12.19
22.15
20.34
62
14.46
P/E ratio (avg)x
39.93
43.37
48.31
53.12
55.12
53.29
49.29
49.15
56.86
56.39
27.59
53.29
51.20
47
19.29
EV/EBITx
14.38
15.13
16.00
15.53
16.22
14.23
13.82
13.43
11.66
11.27
32.96
13.43
14.30
84
24.53
FCF yield (avg)%
8.55
9.69
7.60
5.02
2.59
2.61
5.58
7.20
4.62
3.64
16.53
4.62
5.30
22
21.83
FCF margin%
31.19
28.79
31.34
30.64
31.15
30.71
28.26
27.03
24.65
27.50
5.68
27.50
29.71
29
0.436
FCF / Net incomex
1.331
1.190
1.070
1.039
0.903
0.902
0.836
0.847
0.731
0.721
0.452
0.836
0.902
14
28.62
ROIC%
21.68
22.52
22.34
19.82
18.07
15.52
13.56
15.61
14.68
14.94
2.05
14.94
16.84
31
28.61
Return on equity%
18.73
17.35
19.02
17.78
15.50
15.38
14.33
15.02
12.44
10.20
20.29
14.33
15.44
45
3.61
Return on assets%
21.21
18.36
21.19
18.37
19.82
22.66
22.61
20.10
21.47
20.52
6.01
21.47
20.85
50
3.51
EPS€
4.26
3.89
3.95
3.71
4.15
3.78
3.55
3.46
3.40
3.14
3.70
(5.41%)
(3.35%)
—
22.71
EPS growth%
0.78
0.40
3.38
5.65
7.79
5.03
7.40
9.47
6.60
6.81
13.04
6.81
6.12
88
3.32
Bookvalue per sh€
3.62
3.71
4.03
4.07
4.13
4.28
4.22
3.69
3.68
3.96
3.05
(0.87%)
0.11%
—
3.28
FCF per share€
2.48
2.69
2.82
2.54
2.65
2.46
2.67
2.89
3.12
3.32
4.07
4.60%
1.69%
—
0.89
Dividend per sh€
1.85
2.09
2.14
1.98
1.92
1.84
1.98
2.09
2.20
2.14
2.68
2.21%
1.72%
—
7.54
Div yield (avg)%
5.44
4.50
6.91
9.48
11.33
13.42
14.34
16.34
14.56
17.22
5.96
14.56
12.38
64
23.04
Payout ratio%
15.91
15.29
15.36
14.95
12.84
11.10
9.02
10.05
10.35
11.93
17.93
10.35
12.39
86
0.374
Shares (diluted)B
0.474
0.455
0.534
0.635
0.739
0.839
0.877
0.912
0.944
1.083
0.370
7.92%
9.76%
56
15.75
Buyback yield%
27.64
29.73
27.30
29.55
27.14
25.58
27.07
28.24
25.45
26.95
5.38
26.95
27.22
77
0.196
D/E ratiox
0.788
0.688
0.639
0.695
0.643
0.670
0.725
0.772
0.805
0.815
1.118
0.772
0.710
13
0.151
Enterprise value€B
2.489
2.510
3.040
3.099
3.656
3.934
4.411
5.140
5.368
5.556
1.618
8.73%
8.98%
5
1.945
LT debt€B
1.521
1.352
1.424
1.457
1.380
1.404
1.353
1.358
1.174
1.255
0.823
(1.88%)
(1.53%)
76
Revenue
€2.713B
7.40%
1.00×
Cost of revenue
€1.605B
7.22%
0.98×
Operating expenses
€255.7M
7.33%
0.99×
Property and equipment
19.04%
Goodwill & intangibles
16.45%
Spread over hurdle
70.55%