0.669
Revenue€B
0.655
0.695
0.750
0.795
0.849
0.919
0.983
1.070
1.141
1.230
0.689
7.71%
7.56%
56
5.46
Revenue growth%
13.27
10.30
8.28
6.77
6.35
7.23
8.82
5.87
5.55
5.88
27.13
5.88
7.00
74
4.30
Gross margin%
22.19
19.20
21.68
23.55
24.96
26.12
27.98
28.22
28.16
25.93
26.30
27.98
25.44
88
4.41
Operating margin%
21.00
19.14
22.06
23.15
22.27
20.33
19.04
16.76
18.04
16.72
3.38
18.04
19.73
31
24.56
Net margin%
12.81
12.43
9.60
9.44
10.65
11.53
13.84
16.42
18.82
21.12
15.61
16.42
12.62
75
23.38
P/E ratio (avg)x
35.08
38.40
37.22
36.94
39.11
44.02
51.60
52.51
61.44
62.71
30.40
52.51
41.57
57
26.19
EV/EBITx
33.34
35.44
35.69
32.38
35.14
31.23
33.09
30.63
26.73
23.35
31.71
30.63
32.74
84
29.74
FCF yield (avg)%
13.02
13.65
12.71
12.13
13.82
10.99
11.91
13.09
10.58
8.51
10.54
10.99
12.42
40
8.44
FCF margin%
24.61
22.38
21.52
20.63
21.03
22.99
25.69
22.70
22.17
19.93
8.09
22.70
22.28
54
0.920
FCF / Net incomex
2.521
2.625
2.645
3.131
3.553
3.606
3.642
3.911
4.028
4.556
1.088
3.911
3.580
47
14.92
ROIC%
21.40
22.14
22.36
23.60
24.81
24.31
22.69
21.07
22.23
24.61
17.80
22.69
22.52
39
19.99
Return on equity%
20.10
18.01
16.99
15.77
17.09
17.99
16.73
14.97
13.66
11.09
13.30
14.97
16.86
86
9.71
Return on assets%
33.68
30.94
28.98
29.35
29.38
32.14
31.84
33.62
31.72
29.48
7.80
31.84
31.33
56
3.77
EPS€
1.22
1.14
1.16
1.27
1.42
1.33
1.47
1.42
1.30
1.26
4.13
(2.34%)
1.61%
—
23.15
EPS growth%
10.43
9.27
11.64
11.57
10.35
9.65
9.62
12.59
14.00
14.57
8.65
12.59
11.00
15
3.62
Bookvalue per sh€
2.00
1.88
1.95
2.07
2.01
2.12
2.25
2.24
2.40
2.65
1.22
5.65%
1.61%
—
3.69
FCF per share€
2.02
2.03
1.95
1.92
2.01
2.20
2.16
2.11
2.32
2.20
1.10
1.81%
0.02%
—
3.91
Dividend per sh€
3.41
3.96
4.11
4.39
4.82
4.60
4.91
5.10
4.84
4.67
2.19
(0.61%)
2.65%
—
26.08
Div yield (avg)%
10.63
13.36
10.47
11.66
12.52
15.29
14.23
11.95
13.82
11.85
5.34
13.82
12.23
59
15.39
Payout ratio%
1.94
0.40
2.92
0.40
2.74
2.04
1.96
0.40
2.44
0.40
9.88
1.96
1.95
70
172.3
Shares (diluted)M
227.8
231.5
267.5
289.3
296.8
291.3
289.9
280.5
289.2
306.1
173.9
0.62%
2.91%
37
5.04
Buyback yield%
11.92
11.82
8.90
7.11
6.66
8.71
9.97
11.92
13.98
16.38
19.45
11.92
10.90
41
0.939
D/E ratiox
1.135
1.136
1.344
1.517
1.721
1.807
2.107
2.382
2.513
2.576
0.274
2.382
1.764
7
1.281
Enterprise value€B
1.611
1.565
1.783
1.669
1.736
1.677
1.764
1.640
1.850
1.769
0.905
0.37%
1.76%
74
1,110
LT debt€M
564.2
516.4
459.6
442.3
416.7
358.2
309.8
294.8
255.0
227.4
221.6
(11.41%)
(9.66%)
67
Revenue
€1.230B
7.56%
1.00×
Cost of revenue
€592.6M
7.36%
0.98×
Operating expenses
€266.2M
7.97%
1.04×
Property and equipment
19.81%
Goodwill & intangibles
16.56%