0.422
Revenue€B
0.865
0.894
0.964
1.006
1.044
1.081
1.148
1.194
1.252
1.352
0.464
5.30%
5.10%
73
19.57
Revenue growth%
6.34
3.95
5.96
4.39
2.11
4.07
3.00
2.53
2.02
4.46
2.91
3.00
4.01
38
15.57
Gross margin%
32.41
35.20
35.48
35.65
37.95
36.61
38.90
35.94
36.55
35.30
28.26
36.55
35.79
65
22.30
Operating margin%
12.07
12.99
15.92
17.11
15.02
15.67
17.57
18.17
16.79
16.18
11.42
16.79
16.05
82
23.54
Net margin%
4.19
2.47
1.51
0.84
0.40
0.40
0.40
1.39
4.15
2.96
3.15
1.39
1.45
50
34.01
P/E ratio (avg)x
40.31
39.11
44.52
51.48
57.19
54.58
60.57
65.64
64.93
67.26
23.18
64.93
55.89
16
37.64
EV/EBITx
25.97
25.75
25.48
23.86
25.46
24.09
27.26
27.30
28.16
28.63
6.466
27.30
25.86
86
12.96
FCF yield (avg)%
4.18
5.36
5.58
7.25
5.64
2.79
2.56
1.64
0.40
0.40
15.65
1.64
3.49
80
28.69
FCF margin%
15.20
15.47
17.29
15.53
15.83
16.49
14.70
12.12
13.78
11.95
28.38
13.78
15.33
87
0.372
FCF / Net incomex
0.586
0.603
0.565
0.525
0.541
0.579
0.532
0.561
0.574
0.549
0.151
0.561
0.563
48
11.78
ROIC%
17.47
19.39
20.61
21.01
20.14
21.56
24.22
22.50
23.75
20.81
25.16
22.50
20.91
45
24.55
Return on equity%
14.92
16.80
19.31
18.83
21.59
19.41
18.35
20.35
18.26
19.92
16.63
19.41
19.07
13
22.53
Return on assets%
21.06
21.70
22.07
22.69
22.63
20.61
18.91
17.67
15.95
13.40
26.60
17.67
20.84
24
1.12
EPS€
1.15
1.38
1.43
1.42
1.60
1.79
1.91
2.19
2.53
3.08
1.23
13.93%
12.29%
—
21.50
EPS growth%
18.48
19.67
21.86
24.25
26.70
23.97
23.29
24.88
23.79
23.87
6.42
23.87
23.83
42
1.02
Bookvalue per sh€
1.03
1.12
1.16
1.13
1.30
1.21
1.30
1.43
1.46
1.35
2.80
0.83%
1.86%
—
2.43
FCF per share€
2.70
2.62
3.03
3.11
3.39
3.77
3.90
4.05
3.92
4.35
2.46
5.10%
6.07%
—
3.58
Dividend per sh€
1.48
1.68
1.61
1.90
2.17
2.27
2.37
2.75
2.81
2.75
1.43
4.79%
7.33%
—
18.49
Div yield (avg)%
4.64
1.70
0.68
3.38
1.26
2.88
4.09
3.68
5.41
2.96
6.39
3.68
3.17
88
10.19
Payout ratio%
2.89
2.09
2.80
4.68
3.03
1.10
3.20
1.48
0.40
1.34
15.22
1.34
2.44
86
224.8
Shares (diluted)M
337.6
340.5
384.3
420.9
422.8
465.3
515.5
506.4
595.7
681.8
217.3
10.03%
7.60%
6
18.05
Buyback yield%
4.07
2.56
0.86
3.30
1.03
2.90
3.61
4.36
5.34
4.90
13.48
4.36
3.46
41
0.936
D/E ratiox
0.599
0.722
0.817
0.923
1.054
1.123
1.287
1.480
1.464
1.440
0.223
1.440
1.089
74
0.718
Enterprise value€B
0.661
0.604
0.647
0.644
0.592
0.565
0.532
0.480
0.471
0.460
1.018
(4.93%)
(3.57%)
61
0.763
LT debt€B
1.595
1.764
2.113
2.148
2.446
2.630
2.880
3.011
3.074
3.263
0.530
5.93%
9.21%
37
Revenue
€1.352B
5.10%
1.00×
Cost of revenue
€673.8M
5.28%
1.02×
Operating expenses
€252.5M
4.86%
0.98×
Goodwill & intangibles
19.87%
Property and equipment
17.17%
Spread over hurdle
41.80%