1.757
Revenue€B
2.209
2.286
2.338
2.424
2.499
2.590
2.579
2.592
2.647
2.736
1.860
1.83%
2.44%
59
14.57
Revenue growth%
26.63
24.69
25.12
27.07
27.82
25.98
28.84
28.16
30.83
32.42
19.62
28.84
27.44
65
20.03
Gross margin%
26.25
27.66
28.85
29.86
29.38
28.84
30.61
29.79
28.02
28.54
5.71
28.84
28.84
26
3.73
Operating margin%
5.76
7.69
9.65
6.92
6.18
6.27
8.58
10.12
9.68
9.26
26.49
9.26
8.14
42
9.60
Net margin%
8.41
9.02
6.90
5.63
4.54
5.07
3.34
3.75
1.13
0.40
7.42
3.34
4.81
83
7.667
P/E ratio (avg)x
33.72
29.62
32.12
30.85
27.24
28.88
26.17
25.98
25.69
23.95
21.16
25.98
28.06
13
21.88
EV/EBITx
37.46
39.35
41.25
43.02
43.93
42.53
43.42
39.84
42.27
46.27
25.52
42.53
42.40
63
8.72
FCF yield (avg)%
12.44
12.33
13.45
13.69
14.24
12.71
9.84
11.29
8.34
7.35
4.50
9.84
12.38
74
18.06
FCF margin%
33.14
30.64
28.53
28.44
25.92
27.80
28.18
27.39
24.40
24.92
15.38
27.39
27.99
69
0.989
FCF / Net incomex
1.861
2.003
2.050
2.299
2.302
2.587
2.378
2.473
2.566
2.796
1.622
2.566
2.340
72
26.29
ROIC%
9.42
11.15
9.85
6.98
4.77
1.84
2.59
0.40
0.40
2.56
6.27
1.84
3.68
82
2.19
Return on equity%
11.52
12.27
9.37
7.65
7.28
8.73
9.78
11.51
10.79
9.10
29.02
9.78
9.58
58
28.56
Return on assets%
16.49
18.82
16.89
15.73
17.08
16.46
14.62
13.69
12.41
12.89
21.02
13.69
16.10
38
5.27
EPS€
1.54
1.38
1.27
1.41
1.34
1.34
1.47
1.62
1.79
1.92
5.38
7.57%
2.09%
—
6.59
EPS growth%
21.38
20.90
19.83
20.93
22.85
20.73
22.23
24.90
26.86
26.22
10.39
24.90
21.81
27
10.81
Bookvalue per sh€
12.50
13.53
12.46
11.39
10.29
11.32
12.70
14.08
12.93
14.33
12.26
6.85%
1.57%
—
4.75
FCF per share€
6.19
6.06
6.73
7.38
7.76
8.40
8.85
9.01
10.07
10.22
10.87
5.66%
4.51%
—
12.27
Dividend per sh€
6.01
6.63
7.31
7.57
7.10
8.10
7.76
7.17
7.71
7.48
4.32
1.05%
2.45%
—
27.31
Div yield (avg)%
24.51
26.53
28.28
27.70
25.52
26.35
27.31
27.52
26.64
28.97
19.93
27.31
26.98
61
9.95
Payout ratio%
16.33
14.66
12.95
14.36
11.46
11.99
12.60
15.09
15.18
16.71
24.12
15.09
14.51
62
114.9
Shares (diluted)M
108.7
111.8
98.67
95.18
100.4
100.8
91.26
94.85
83.18
80.43
112.6
(4.34%)
(3.33%)
75
28.96
Buyback yield%
8.91
8.45
6.30
5.80
8.12
5.27
7.24
8.28
9.82
9.98
25.78
8.28
8.20
68
0.581
D/E ratiox
1.257
1.387
1.460
1.613
1.492
1.636
1.719
1.544
1.542
1.629
1.245
1.629
1.543
56
2,625
Enterprise value€M
131.4
123.0
125.4
136.1
143.8
142.1
153.2
161.1
169.0
152.3
589.9
1.16%
2.10%
27
2.678
LT debt€B
0.663
0.678
0.750
0.725
0.703
0.702
0.739
0.821
0.837
0.772
2.131
1.90%
2.83%
5
Revenue
€2.736B
2.44%
1.00×
Cost of revenue
€1.609B
2.72%
1.03×
Operating expenses
€357.3M
2.14%
0.97×
Property and equipment
19.41%
Cash and investments
15.83%
Return on capital
190.10%
Spread over hurdle
182.55%