0.498
Revenue€B
1.037
1.061
1.118
1.147
1.183
1.202
1.217
1.241
1.304
0.524
0.590
2.59%
2.74%
32
13.03
Revenue growth%
11.45
8.78
11.71
9.17
9.03
6.12
7.68
8.59
9.83
6.89
6.54
8.59
9.10
68
25.71
Gross margin%
25.99
23.74
20.79
20.75
21.86
23.32
22.61
22.93
22.21
9.91
2.30
22.61
22.77
10
10.37
Operating margin%
12.45
12.75
14.58
15.58
17.19
15.73
15.13
16.69
15.94
19.25
16.94
15.94
15.35
89
24.21
Net margin%
21.97
24.17
21.58
19.27
18.86
19.58
19.22
18.81
18.84
15.80
19.18
18.86
19.43
75
19.53
P/E ratio (avg)x
16.17
16.08
16.74
18.03
19.85
21.85
20.83
23.89
24.93
21.22
35.02
21.85
18.94
43
30.17
EV/EBITx
11.38
10.61
10.68
10.18
9.576
10.02
9.228
10.31
11.11
13.11
6.753
10.02
10.46
32
18.76
FCF yield (avg)%
3.22
4.23
1.35
1.43
0.99
1.29
4.03
5.59
7.01
26.02
4.13
4.03
2.45
69
28.71
FCF margin%
0.40
2.15
1.46
1.61
1.40
0.40
2.36
0.49
0.40
6.39
16.77
0.49
1.43
57
1.172
FCF / Net incomex
0.504
0.487
0.466
0.485
0.519
0.543
0.545
0.564
0.543
1.432
0.712
0.543
0.512
39
18.90
ROIC%
6.58
7.21
8.08
10.89
13.87
12.84
12.57
10.36
13.18
28.20
6.13
12.84
10.62
8
9.79
Return on equity%
11.75
9.15
9.68
12.67
10.25
12.25
10.69
8.43
11.39
29.85
7.44
10.69
10.47
86
29.55
Return on assets%
10.96
13.92
15.44
13.67
13.77
14.74
16.13
16.52
16.68
7.55
7.16
16.13
14.33
9
3.23
EPS€
7.59
8.45
8.05
8.73
9.88
10.85
11.36
12.95
13.00
3.57
3.75
8.29%
5.92%
—
13.38
EPS growth%
21.60
22.77
21.34
21.55
20.16
21.23
22.76
23.22
25.97
9.36
2.76
22.76
21.58
47
4.75
Bookvalue per sh€
3.14
3.51
3.61
3.55
3.88
4.05
3.84
4.00
4.42
2.47
3.10
4.45%
4.43%
—
2.49
FCF per share€
4.32
4.59
4.35
4.02
4.23
4.78
4.59
4.96
5.07
6.61
1.23
4.75%
1.55%
—
3.33
Dividend per sh€
2.24
2.14
2.03
1.92
2.13
2.18
2.23
2.12
2.45
4.80
3.14
4.97%
2.75%
—
10.93
Div yield (avg)%
7.36
7.40
7.10
4.33
5.14
3.17
4.91
6.27
6.88
21.99
8.90
5.14
6.58
77
21.03
Payout ratio%
12.28
11.57
11.46
9.40
9.24
10.50
10.19
7.28
7.31
3.03
23.50
9.24
10.35
83
176.6
Shares (diluted)M
269.0
265.7
290.4
285.3
336.2
376.5
383.9
439.3
423.2
174.2
173.9
8.20%
5.76%
16
5.97
Buyback yield%
10.26
11.37
13.83
13.90
15.09
15.58
16.27
15.23
15.77
3.54
4.49
15.58
14.50
71
1.670
D/E ratiox
0.244
0.245
0.237
0.235
0.242
0.250
0.256
0.300
0.330
0.607
1.471
0.256
0.244
80
1.083
Enterprise value€B
1.114
1.207
1.262
1.240
1.292
1.288
1.328
1.351
1.372
1.179
0.186
2.04%
3.12%
77
0.726
LT debt€B
0.241
0.221
0.238
0.255
0.275
0.308
0.342
0.353
0.352
0.982
1.252
6.65%
5.04%
44
Revenue
€1.304B
2.74%
1.00×
Cost of revenue
€797.2M
2.83%
1.01×
Operating expenses
€268.2M
3.05%
1.03×
Cash and investments
17.89%
Property and equipment
17.66%
Spread over hurdle
14.55%