0.128
Revenue€B
0.686
0.718
0.759
0.809
0.847
0.904
0.977
1.064
1.153
1.241
0.132
7.94%
7.06%
30
3.87
Revenue growth%
19.84
22.19
22.11
22.01
20.26
20.68
20.56
20.66
21.34
21.74
7.36
20.68
21.01
47
22.22
Gross margin%
7.62
4.90
7.67
5.72
7.72
8.75
8.36
10.14
7.61
5.00
12.00
8.36
7.64
91
29.31
Operating margin%
24.67
27.62
26.75
29.67
27.49
30.49
31.47
30.05
29.94
30.92
16.99
30.49
29.80
58
2.78
Net margin%
3.59
5.52
2.96
2.47
4.06
7.04
7.47
9.29
10.45
11.86
8.47
9.29
6.28
17
28.52
P/E ratio (avg)x
37.14
38.81
42.27
47.09
50.46
49.95
51.30
54.79
63.07
61.69
12.23
54.79
50.20
13
36.71
EV/EBITx
35.66
38.95
37.28
36.52
35.26
37.29
41.30
43.92
43.79
43.87
37.17
43.79
38.12
78
18.92
FCF yield (avg)%
18.24
16.03
13.03
10.48
10.13
12.84
11.07
13.11
10.89
9.17
15.44
11.07
11.95
30
28.48
FCF margin%
31.21
30.78
29.65
30.89
30.65
31.68
29.21
28.86
29.44
30.05
5.78
29.44
30.35
80
0.592
FCF / Net incomex
0.722
0.776
0.692
0.669
0.684
0.577
0.503
0.510
0.530
0.509
1.155
0.510
0.623
67
5.07
ROIC%
25.36
26.10
25.31
23.19
24.90
25.82
27.13
25.06
26.06
26.28
28.10
26.06
25.59
75
23.75
Return on equity%
18.50
19.39
20.63
20.56
21.71
19.58
18.74
17.94
17.81
20.40
10.39
18.74
19.49
25
9.81
Return on assets%
26.42
27.25
27.05
26.01
23.93
25.41
27.25
27.14
29.07
31.06
17.23
27.25
27.10
22
1.50
EPS€
1.16
1.21
1.15
1.14
1.29
1.25
1.24
1.17
1.15
1.11
1.61
(2.99%)
0.61%
—
8.49
EPS growth%
30.78
32.34
35.01
37.11
37.85
38.27
39.68
37.84
35.25
36.92
29.17
37.84
37.02
85
0.59
Bookvalue per sh€
0.34
0.32
0.36
0.32
0.30
0.30
0.27
0.30
0.32
0.33
1.68
1.95%
(1.10%)
—
1.19
FCF per share€
1.20
1.34
1.41
1.58
1.71
1.88
1.82
2.08
2.24
2.25
0.28
5.67%
6.10%
—
1.38
Dividend per sh€
1.51
1.71
1.91
2.01
2.28
2.28
2.20
2.19
2.15
2.38
1.30
0.86%
5.08%
—
25.22
Div yield (avg)%
26.83
29.76
27.59
28.88
30.78
29.96
29.71
32.20
33.19
34.12
21.03
32.20
29.86
23
11.64
Payout ratio%
14.92
12.06
14.90
14.99
13.43
13.02
16.01
14.34
13.62
13.63
23.68
13.63
13.99
66
0.396
Shares (diluted)B
0.506
0.515
0.521
0.542
0.561
0.652
0.680
0.799
0.913
1.021
0.392
12.73%
9.02%
14
25.47
Buyback yield%
29.12
26.17
26.41
26.61
27.25
29.62
30.58
31.17
34.12
33.52
5.69
31.17
29.37
89
1.716
D/E ratiox
1.414
1.313
1.234
1.156
1.188
1.275
1.366
1.396
1.284
1.433
1.199
1.366
1.299
10
0.890
Enterprise value€B
0.501
0.552
0.510
0.584
0.606
0.636
0.619
0.638
0.606
0.651
1.001
1.44%
3.67%
78
1.060
LT debt€B
0.904
0.934
0.859
0.802
0.789
0.847
0.849
0.840
0.820
0.901
1.085
2.70%
(0.10%)
39
Revenue
€1.241B
7.06%
1.00×
Cost of revenue
€681.9M
7.29%
1.02×
Operating expenses
€191.7M
6.52%
0.95×
Goodwill & intangibles
17.94%
Property and equipment
16.07%