0.524
Revenue€B
1.092
1.114
1.170
1.227
1.284
1.309
1.364
1.410
1.427
1.436
0.563
2.26%
2.98%
90
29.08
Revenue growth%
21.71
19.35
17.59
14.64
16.93
15.72
16.63
16.85
17.27
14.40
7.83
16.63
16.89
64
20.53
Gross margin%
30.01
28.61
27.99
26.00
23.44
26.20
26.98
25.96
23.23
25.96
15.75
25.96
26.10
6
7.00
Operating margin%
24.46
22.74
20.60
20.07
19.23
16.89
17.30
20.20
21.44
23.55
14.52
20.20
20.40
15
14.59
Net margin%
18.82
18.17
16.14
17.31
19.96
18.41
15.59
14.53
17.08
14.15
5.20
15.59
17.19
80
22.28
P/E ratio (avg)x
44.80
48.12
55.22
55.24
59.88
57.49
56.99
56.37
59.12
68.53
34.36
57.49
56.68
50
29.16
EV/EBITx
15.94
18.31
16.79
15.88
15.18
14.03
13.31
12.75
13.14
12.86
26.53
13.14
14.60
82
15.65
FCF yield (avg)%
10.87
13.43
14.90
17.04
17.08
18.02
17.68
19.36
17.43
15.09
29.82
17.68
17.06
14
7.52
FCF margin%
23.57
23.81
22.44
21.65
21.49
23.69
24.98
23.56
25.31
25.62
9.12
24.98
23.63
55
0.378
FCF / Net incomex
1.628
1.554
1.510
1.646
1.855
1.983
2.011
2.049
2.289
2.362
0.342
2.049
1.919
79
8.14
ROIC%
19.92
19.09
20.00
19.96
17.81
19.81
16.98
17.05
19.28
17.76
24.78
17.76
19.19
92
2.62
Return on equity%
30.25
29.83
29.36
27.06
24.50
23.41
23.72
23.80
23.31
26.13
14.14
23.72
25.31
63
20.11
Return on assets%
13.92
15.42
13.54
13.73
13.94
13.61
13.28
10.76
13.33
16.33
7.26
13.33
13.67
68
3.79
EPS€
5.50
5.73
6.47
6.49
6.99
7.75
7.50
7.79
8.69
8.49
4.05
3.95%
3.43%
—
15.33
EPS growth%
10.46
10.99
8.24
11.08
9.35
9.98
11.85
10.69
11.33
11.86
4.64
11.33
10.84
15
7.15
Bookvalue per sh€
7.53
8.44
8.93
10.01
10.87
12.86
12.58
13.14
13.68
14.87
6.05
6.48%
7.13%
—
3.11
FCF per share€
2.64
2.76
2.38
2.36
2.47
2.66
2.78
2.59
2.29
2.27
7.16
(1.72%)
(2.30%)
—
6.98
Dividend per sh€
6.44
5.70
5.16
4.67
4.71
4.54
4.55
4.78
4.21
3.74
5.62
(4.49%)
(5.16%)
—
25.90
Div yield (avg)%
4.39
3.31
1.48
0.40
1.29
3.38
0.83
0.40
0.40
0.40
9.60
0.40
1.06
46
21.11
Payout ratio%
23.22
24.66
22.27
19.48
20.22
18.53
20.33
17.53
16.06
17.81
10.16
17.81
19.85
48
96.63
Shares (diluted)M
121.2
124.8
115.0
102.9
95.57
84.78
92.25
84.13
90.96
88.05
97.69
(1.63%)
(2.21%)
31
19.55
Buyback yield%
8.73
6.35
4.07
5.89
3.30
5.49
3.35
0.40
1.18
0.63
7.39
1.18
3.71
11
0.559
D/E ratiox
0.422
0.463
0.473
0.487
0.511
0.540
0.497
0.544
0.531
0.487
1.409
0.531
0.492
84
0.256
Enterprise value€B
0.823
0.785
0.866
0.761
0.780
0.798
0.867
0.844
0.744
0.669
1.090
(3.02%)
(1.37%)
25
0.713
LT debt€B
0.983
1.127
1.242
1.333
1.550
1.524
1.765
2.017
2.045
1.947
0.437
4.66%
7.79%
67
Revenue
€1.436B
2.98%
1.00×
Cost of revenue
€989.4M
2.97%
1.00×
Operating expenses
€290.2M
3.18%
1.02×
Property and equipment
18.92%
Spread over hurdle
(1.71%)