0.607
Revenue€B
0.729
0.760
0.802
0.827
0.842
0.882
0.936
0.976
0.999
1.030
0.679
4.11%
3.83%
14
22.28
Revenue growth%
26.05
26.50
28.64
28.64
30.45
28.97
27.04
29.51
27.02
27.53
29.90
27.53
28.09
53
11.29
Gross margin%
28.68
26.29
26.94
24.98
23.58
20.68
21.01
18.14
17.18
17.15
7.74
18.14
22.29
55
15.86
Operating margin%
3.37
4.10
3.34
4.16
6.30
5.83
7.16
9.18
10.89
12.64
25.16
9.18
6.06
16
19.31
Net margin%
15.44
14.71
16.69
18.79
21.13
20.63
20.82
20.94
22.95
21.38
11.17
20.94
20.73
26
33.39
P/E ratio (avg)x
33.75
34.39
35.87
39.80
38.40
41.49
46.14
46.22
49.51
48.69
12.71
46.22
40.65
94
34.24
EV/EBITx
11.71
12.09
11.76
12.61
12.35
12.02
11.46
11.35
12.07
11.82
6.895
11.82
11.92
88
12.99
FCF yield (avg)%
17.88
18.91
16.67
17.61
20.02
17.69
18.52
19.85
21.59
20.70
28.61
19.85
18.72
78
28.77
FCF margin%
15.91
18.43
19.33
22.18
25.17
25.10
26.57
27.38
28.34
26.23
24.32
26.57
25.13
29
0.743
FCF / Net incomex
0.427
0.462
0.471
0.472
0.501
0.504
0.503
0.558
0.568
0.552
1.346
0.552
0.502
57
13.74
ROIC%
4.44
1.77
0.40
0.40
0.40
0.43
0.40
0.40
0.40
2.67
6.57
0.40
0.40
43
15.50
Return on equity%
2.50
4.42
1.95
1.77
0.40
2.96
3.81
5.99
5.52
3.51
11.87
3.81
3.24
86
5.76
Return on assets%
12.09
14.00
16.01
17.89
17.93
14.93
14.59
15.42
17.77
17.85
25.76
15.42
15.72
30
2.09
EPS€
1.01
1.05
1.07
1.22
1.32
1.37
1.44
1.47
1.58
1.72
2.15
5.49%
4.94%
—
16.06
EPS growth%
20.95
19.61
17.76
15.35
14.89
13.11
11.48
12.09
14.70
17.08
7.67
13.11
15.12
10
2.04
Bookvalue per sh€
0.44
0.43
0.38
0.36
0.39
0.41
0.37
0.36
0.39
0.40
0.99
0.61%
(2.61%)
—
1.75
FCF per share€
2.70
2.64
2.85
2.95
3.12
3.10
2.76
2.48
2.60
2.81
0.54
(2.08%)
0.56%
—
1.58
Dividend per sh€
1.17
1.23
1.27
1.25
1.28
1.38
1.36
1.23
1.04
1.09
1.42
(3.16%)
(1.02%)
—
5.78
Div yield (avg)%
16.03
15.46
15.17
15.00
15.16
12.46
13.80
12.51
11.74
9.18
19.08
12.46
14.40
21
10.28
Payout ratio%
27.55
27.35
27.23
30.10
30.91
30.02
32.06
30.79
30.34
31.20
28.85
30.79
30.22
81
276.3
Shares (diluted)M
204.7
195.3
190.4
202.5
186.1
173.3
165.3
168.4
156.4
159.2
266.1
(3.07%)
(2.11%)
45
5.77
Buyback yield%
6.69
7.58
9.34
6.53
7.28
5.48
4.51
3.07
0.40
0.40
26.58
3.07
6.00
88
0.487
D/E ratiox
1.191
1.278
1.280
1.357
1.171
1.205
1.116
1.006
0.865
0.932
1.251
1.006
1.181
39
287.7
Enterprise value€M
118.7
125.0
119.0
121.8
113.3
113.4
128.1
123.2
115.2
116.4
344.6
0.54%
(0.06%)
70
833.1
LT debt€M
545.0
540.8
531.0
549.6
617.3
616.0
654.1
651.9
642.3
586.4
825.1
(1.02%)
0.84%
88
Revenue
€1.030B
3.83%
1.00×
Cost of revenue
€679.4M
3.88%
1.01×
Operating expenses
€107.1M
3.52%
0.97×
Property and equipment
18.26%
Goodwill & intangibles
16.24%