0.377
Revenue€B
0.957
0.986
1.020
1.043
1.043
1.047
1.068
1.087
1.099
1.151
0.420
1.98%
2.02%
26
18.66
Revenue growth%
4.57
5.25
6.22
6.18
8.87
9.59
8.72
7.49
9.91
7.08
5.35
8.72
7.28
80
23.23
Gross margin%
22.15
21.92
20.17
19.92
20.95
17.99
17.92
18.75
19.40
16.70
10.25
17.99
19.66
37
18.87
Operating margin%
27.95
28.61
29.22
27.03
25.36
24.98
27.48
28.40
30.07
27.75
3.17
27.75
27.85
38
27.57
Net margin%
19.35
20.86
21.19
23.01
20.30
21.92
24.17
23.79
25.25
24.43
5.72
24.17
22.47
62
33.59
P/E ratio (avg)x
16.06
17.36
19.19
22.57
25.94
30.46
31.75
35.74
38.25
38.91
19.09
35.74
28.20
42
33.40
EV/EBITx
34.58
30.75
29.95
27.46
27.25
26.31
28.88
31.42
33.87
29.95
37.75
29.95
29.95
73
29.25
FCF yield (avg)%
10.46
8.22
6.38
9.00
11.32
12.65
13.57
12.48
12.34
12.59
17.13
12.59
11.83
54
10.70
FCF margin%
23.70
21.75
21.07
20.12
17.79
17.35
18.48
18.49
20.15
19.16
16.40
18.49
19.64
37
1.094
FCF / Net incomex
0.722
0.837
0.898
1.051
1.171
1.319
1.483
1.418
1.649
1.737
0.396
1.483
1.245
92
7.95
ROIC%
4.88
2.78
0.40
2.03
0.63
2.39
2.28
0.40
0.40
1.21
6.10
1.21
1.62
66
14.13
Return on equity%
13.40
14.51
16.16
15.10
12.65
12.09
10.15
10.58
11.84
13.81
7.74
11.84
13.02
71
10.47
Return on assets%
4.02
3.07
2.96
4.45
4.48
2.87
5.01
5.95
4.86
4.72
19.91
4.86
4.46
52
0.90
EPS€
1.63
1.79
1.74
1.92
1.96
2.13
2.24
2.17
2.20
2.08
0.93
1.20%
1.94%
—
27.25
EPS growth%
26.31
25.20
26.47
24.42
21.43
23.26
23.77
26.54
27.14
28.03
14.98
26.54
25.75
49
0.72
Bookvalue per sh€
2.91
3.03
2.66
2.95
2.60
2.43
2.69
2.39
2.25
2.45
2.43
(1.20%)
(0.96%)
—
1.85
FCF per share€
1.48
1.43
1.36
1.44
1.51
1.45
1.50
1.61
1.67
1.84
2.31
4.01%
3.86%
—
2.57
Dividend per sh€
2.84
3.06
3.20
3.64
3.56
3.53
4.17
4.58
4.42
5.01
2.32
7.08%
7.53%
—
19.74
Div yield (avg)%
17.36
15.91
17.29
18.24
20.67
18.28
19.00
16.40
13.50
12.34
17.11
16.40
17.32
92
20.31
Payout ratio%
13.09
15.28
18.13
19.87
20.70
23.23
24.28
21.81
23.88
21.74
16.35
23.23
21.22
50
266.7
Shares (diluted)M
207.2
215.2
215.3
210.9
224.0
226.1
212.3
197.1
196.5
175.8
279.0
(4.73%)
(2.78%)
77
4.45
Buyback yield%
5.62
6.69
6.60
7.72
7.51
5.47
8.44
10.86
11.82
11.16
21.46
10.86
7.61
52
0.992
D/E ratiox
1.016
1.017
0.936
0.976
1.012
0.913
0.858
0.837
0.847
0.899
0.890
0.858
0.924
19
130.3
Enterprise value€M
101.9
117.3
137.4
150.6
162.5
166.8
173.8
195.0
234.3
263.9
373.1
10.19%
11.59%
92
0.613
LT debt€B
0.685
0.732
0.757
0.839
0.875
0.906
0.931
1.066
1.045
1.165
0.798
5.89%
5.01%
33
Revenue
€1.151B
2.02%
1.00×
Cost of revenue
€715.6M
1.86%
0.98×
Operating expenses
€122.7M
1.79%
0.98×
Cash and investments
18.85%
Property and equipment
15.25%
Return on capital
129.48%
Spread over hurdle
121.65%