1.112
Revenue€B
0.637
0.669
0.716
0.778
0.835
0.906
0.976
1.050
1.128
1.215
1.140
7.78%
7.43%
44
20.81
Revenue growth%
11.38
10.69
11.05
12.05
13.16
11.07
13.48
14.86
12.02
11.19
18.83
12.02
11.70
56
17.95
Gross margin%
10.56
11.94
11.27
12.07
11.11
8.68
8.49
6.23
4.36
2.86
20.78
6.23
9.62
24
17.58
Operating margin%
1.55
1.50
0.54
0.50
0.60
1.84
4.80
6.35
7.52
8.55
2.19
6.35
1.69
69
16.07
Net margin%
16.90
16.03
16.48
17.40
14.46
17.22
19.57
22.30
19.62
21.46
12.42
19.62
17.31
6
29.58
P/E ratio (avg)x
34.59
38.33
36.33
35.65
33.61
34.65
33.91
34.97
35.41
33.40
9.227
34.65
34.81
5
30.96
EV/EBITx
23.11
24.81
24.21
24.78
26.94
30.11
32.18
29.85
28.25
31.21
32.82
30.11
27.60
37
11.53
FCF yield (avg)%
8.21
8.52
6.03
7.91
7.36
4.57
5.22
2.69
2.91
1.42
4.51
2.91
5.62
10
22.55
FCF margin%
17.22
19.77
19.84
19.34
17.55
15.34
17.94
19.46
22.41
23.12
12.30
19.46
19.40
62
0.985
FCF / Net incomex
2.810
3.215
3.775
3.788
3.907
4.214
4.842
4.761
5.436
6.221
1.311
4.842
4.061
87
4.17
ROIC%
24.29
26.14
27.83
29.84
30.17
32.65
31.73
32.57
34.14
33.12
5.18
32.65
30.95
74
16.86
Return on equity%
23.25
24.16
24.21
24.75
27.03
29.54
27.32
28.39
28.82
26.98
28.83
28.39
27.01
86
5.00
Return on assets%
12.38
11.25
10.53
12.17
10.28
12.32
9.94
11.02
12.29
12.03
7.59
12.03
11.64
24
1.20
EPS€
1.19
1.19
1.14
1.21
1.09
1.12
1.05
1.18
1.13
1.23
1.29
2.44%
0.04%
—
25.99
EPS growth%
19.75
17.22
17.15
14.72
12.13
14.95
17.58
19.80
21.60
18.87
6.10
18.87
17.40
17
1.07
Bookvalue per sh€
1.32
1.40
1.47
1.79
1.93
2.13
2.16
2.36
2.49
2.45
0.92
4.88%
8.19%
—
0.20
FCF per share€
1.30
1.51
1.62
1.60
1.57
1.82
1.86
1.95
2.16
2.49
0.29
9.66%
7.84%
—
0.94
Dividend per sh€
2.01
2.17
2.43
2.63
2.87
3.03
2.93
3.10
3.40
3.96
1.06
6.66%
7.97%
—
12.51
Div yield (avg)%
3.93
3.64
2.11
2.86
4.85
7.74
9.76
8.18
6.67
3.79
9.22
7.74
4.39
66
26.82
Payout ratio%
11.16
10.43
9.08
11.04
9.70
8.29
10.71
7.80
8.16
7.07
19.11
8.16
9.39
45
0.649
Shares (diluted)B
1.242
1.483
1.597
1.697
1.697
1.701
1.737
1.690
1.844
1.829
0.666
1.50%
4.67%
30
13.13
Buyback yield%
28.90
29.46
29.36
30.38
29.58
29.24
29.64
26.84
24.76
24.19
6.99
26.84
29.30
50
1.688
D/E ratiox
1.336
1.442
1.484
1.473
1.479
1.477
1.754
1.710
2.050
2.109
0.464
1.754
1.482
85
0.692
Enterprise value€B
0.954
1.033
0.987
1.026
1.015
0.964
1.067
1.039
1.106
1.045
0.285
0.58%
0.97%
23
1,237
LT debt€M
575.0
580.2
605.9
654.6
645.7
603.1
548.0
504.7
548.6
589.3
753.0
(1.81%)
(0.57%)
82
Revenue
€1.215B
7.43%
1.00×
Cost of revenue
€587.7M
7.53%
1.01×
Operating expenses
€242.4M
7.44%
1.00×
Property and equipment
17.29%
Spread over hurdle
33.90%