0.597
Revenue€B
0.557
0.592
0.628
0.680
0.720
0.794
0.858
0.925
0.987
1.047
0.635
7.78%
7.45%
85
2.47
Revenue growth%
8.64
9.90
8.02
10.99
9.33
6.92
6.57
6.66
5.37
5.25
16.75
6.57
7.47
40
27.63
Gross margin%
11.86
9.17
11.17
10.07
11.50
11.73
14.07
15.92
17.30
19.67
4.54
15.92
11.79
56
24.63
Operating margin%
6.67
8.16
9.70
11.46
9.64
7.29
10.05
10.96
13.71
14.59
4.95
10.96
9.88
73
22.19
Net margin%
30.01
27.76
30.52
32.53
33.05
32.20
29.64
29.65
27.46
27.28
15.26
29.64
29.83
6
35.22
P/E ratio (avg)x
52.84
55.36
62.61
71.74
74.43
75.43
73.79
84.04
81.66
80.58
15.62
80.58
74.11
39
33.62
EV/EBITx
41.06
43.66
44.11
42.72
40.48
43.59
41.01
42.80
45.33
39.25
27.03
42.80
42.76
49
14.08
FCF yield (avg)%
1.40
0.59
0.98
2.71
1.73
4.55
6.67
7.24
7.49
8.51
13.78
7.24
3.63
44
11.20
FCF margin%
22.49
20.50
21.51
19.13
21.81
23.35
23.98
22.23
25.14
23.66
28.66
23.66
22.36
56
1.117
FCF / Net incomex
0.759
0.715
0.801
0.802
0.885
1.005
1.035
1.039
1.026
1.085
1.173
1.035
0.945
58
21.96
ROIC%
25.92
27.11
27.00
24.48
22.92
20.61
22.22
24.97
26.20
28.07
26.77
24.97
25.44
86
3.30
Return on equity%
18.95
18.90
16.88
16.61
17.33
18.07
18.05
17.65
19.05
20.78
8.42
18.07
18.06
32
21.65
Return on assets%
6.55
5.00
3.58
0.89
0.40
0.40
0.40
2.12
3.85
6.43
28.15
2.12
2.85
27
1.20
EPS€
0.98
0.97
1.02
0.93
0.91
0.89
0.83
0.93
0.96
1.03
1.27
2.59%
0.22%
—
20.92
EPS growth%
16.03
15.20
14.14
16.34
17.67
16.20
18.60
19.39
16.95
14.00
6.93
16.95
16.27
13
0.75
Bookvalue per sh€
0.65
0.73
0.73
0.77
0.80
0.89
0.95
1.01
1.19
1.22
0.92
8.81%
7.76%
—
0.45
FCF per share€
1.57
1.55
1.43
1.46
1.37
1.34
1.22
1.25
1.28
1.36
1.66
(0.26%)
(0.99%)
—
1.52
Dividend per sh€
0.67
0.72
0.72
0.71
0.61
0.64
0.61
0.66
0.69
0.70
0.36
2.73%
(1.00%)
—
7.66
Div yield (avg)%
6.72
5.21
3.92
1.81
0.76
0.40
2.82
2.23
3.76
3.27
16.54
2.82
3.04
55
5.65
Payout ratio%
0.40
0.98
0.40
0.82
1.32
3.63
1.23
0.40
0.40
0.40
9.25
0.40
0.61
69
436.9
Shares (diluted)M
543.6
543.3
546.5
508.2
567.4
630.2
709.6
815.6
843.2
957.7
430.5
11.04%
5.75%
26
16.65
Buyback yield%
7.06
4.35
3.53
1.66
2.38
4.22
4.53
6.23
3.85
4.33
10.46
4.33
4.27
82
1.201
D/E ratiox
1.007
1.056
1.111
1.188
1.189
1.156
1.344
1.600
1.901
2.016
0.705
1.600
1.189
61
454.8
Enterprise value€M
418.1
369.8
336.8
347.9
372.6
339.4
364.6
382.3
323.4
291.7
346.9
(4.78%)
(3.84%)
88
636.5
LT debt€M
769.5
740.3
782.8
837.7
815.4
793.4
808.7
740.6
706.7
747.4
421.7
(1.73%)
(0.16%)
50
Revenue
€1.047B
7.45%
1.00×
Cost of revenue
€566.9M
7.33%
0.99×
Operating expenses
€254.4M
7.51%
1.01×
Property and equipment
13.84%
Cash and investments
13.74%
Spread over hurdle
45.47%