0.289
Revenue€B
0.851
0.912
0.980
1.048
1.085
1.136
1.225
1.323
1.370
0.321
0.358
5.49%
6.00%
71
4.04
Revenue growth%
17.23
15.78
13.24
12.92
15.00
15.88
15.83
13.34
12.56
16.71
13.92
15.00
15.39
79
23.71
Gross margin%
6.24
7.26
7.31
5.65
6.16
4.09
1.87
1.91
3.68
24.84
29.71
3.68
5.91
30
14.55
Operating margin%
25.57
24.29
24.62
26.81
26.58
25.02
22.13
22.36
20.90
16.91
23.39
22.36
24.53
27
10.26
Net margin%
21.94
20.07
21.62
21.20
20.30
22.54
22.77
23.97
24.78
14.46
29.10
22.77
22.24
75
22.77
P/E ratio (avg)x
30.19
34.61
41.86
45.05
43.84
51.08
51.75
56.10
54.67
28.02
18.99
51.75
44.44
40
6.089
EV/EBITx
25.68
27.91
26.75
26.39
27.01
25.34
26.71
26.46
25.85
6.989
32.52
26.46
26.58
55
26.06
FCF yield (avg)%
20.64
20.62
17.93
20.69
20.80
18.49
18.84
18.32
20.65
23.22
15.77
18.84
19.91
30
14.03
FCF margin%
14.19
14.87
15.51
14.28
12.17
9.59
10.34
10.14
7.29
13.23
10.36
10.14
11.87
12
1.301
FCF / Net incomex
1.839
1.689
1.733
1.737
1.775
1.911
1.870
1.631
1.487
1.063
1.436
1.775
1.735
27
29.91
ROIC%
15.98
13.06
12.69
13.65
12.69
14.05
12.75
11.93
11.69
15.03
8.04
12.69
12.90
78
26.54
Return on equity%
9.08
7.38
8.07
8.93
10.44
10.40
8.97
9.51
7.99
10.49
5.36
9.51
9.02
28
21.45
Return on assets%
29.23
31.94
30.73
33.07
35.88
36.08
38.04
36.22
35.36
5.39
11.02
36.08
34.21
82
4.35
EPS€
4.76
4.79
4.99
4.21
4.38
4.03
3.77
3.64
3.49
4.57
5.05
(3.65%)
(4.65%)
—
18.62
EPS growth%
10.06
13.00
10.49
11.02
13.13
15.63
17.01
17.46
17.21
5.13
24.36
17.01
13.06
70
3.70
Bookvalue per sh€
11.25
11.07
12.23
13.68
13.54
15.99
18.21
19.81
20.35
2.18
1.52
8.26%
6.94%
—
2.09
FCF per share€
3.57
3.95
3.73
4.03
3.80
3.36
3.27
3.40
3.18
5.03
1.14
(4.65%)
(2.61%)
—
1.77
Dividend per sh€
1.47
1.52
1.66
1.75
1.87
2.05
2.41
2.42
2.69
4.72
3.63
8.94%
8.04%
—
9.07
Div yield (avg)%
31.40
28.72
30.20
27.63
30.32
32.78
33.60
35.68
36.72
5.59
27.30
33.60
31.01
38
10.82
Payout ratio%
9.46
9.64
8.00
10.99
8.59
6.46
4.41
2.02
0.40
16.38
10.05
4.41
8.29
11
182.3
Shares (diluted)M
297.5
322.9
372.8
422.9
486.1
548.5
594.0
602.0
583.9
173.1
174.6
6.66%
7.82%
83
20.23
Buyback yield%
16.54
14.87
17.80
16.86
18.05
18.71
16.94
19.07
17.04
4.71
3.25
18.05
16.99
33
0.713
D/E ratiox
2.244
2.281
2.229
2.507
2.602
2.954
3.342
3.159
3.436
1.631
1.390
3.159
2.555
86
0.406
Enterprise value€B
0.870
0.950
0.959
0.881
0.976
0.980
0.991
1.097
1.134
0.943
0.938
5.18%
1.41%
94
1,294
LT debt€M
460.2
491.8
555.9
499.8
459.9
494.6
554.2
588.6
556.2
820.1
351.2
2.16%
1.91%
57
Revenue
€1.370B
6.00%
1.00×
Cost of revenue
€958.9M
6.00%
1.00×
Operating expenses
€296.2M
6.48%
1.05×
Property and equipment
16.32%
Spread over hurdle
(4.74%)