0.705
Revenue€B
0.977
1.033
1.115
1.206
1.254
1.327
1.405
1.512
1.580
1.647
0.764
5.60%
5.81%
71
20.22
Revenue growth%
31.92
29.64
32.25
31.97
29.16
28.52
26.38
28.66
30.41
31.03
4.29
28.66
30.02
32
14.95
Gross margin%
16.82
19.03
16.98
15.01
16.05
16.36
14.54
12.80
11.28
11.95
25.68
12.80
15.53
48
12.26
Operating margin%
17.68
19.32
18.25
18.07
17.99
16.11
18.29
15.58
15.21
17.28
16.49
16.11
17.84
64
19.95
Net margin%
30.33
28.40
25.78
28.02
29.63
32.47
31.60
32.21
33.65
32.22
29.70
32.22
30.97
19
8.383
P/E ratio (avg)x
35.22
38.93
41.04
39.89
45.62
50.43
48.63
50.98
57.67
64.54
16.72
50.98
47.12
16
12.99
EV/EBITx
9.673
8.363
8.500
8.256
7.879
8.150
8.911
8.609
8.661
8.898
29.39
8.661
8.554
87
26.62
FCF yield (avg)%
25.69
25.50
23.76
23.92
21.64
23.69
23.18
23.41
21.36
23.60
16.53
23.41
23.65
53
15.40
FCF margin%
24.83
26.47
26.19
28.42
25.93
23.71
25.09
26.14
24.75
25.08
21.43
25.08
25.51
48
0.890
FCF / Net incomex
0.099
0.087
0.087
0.093
0.093
0.096
0.095
0.092
0.098
0.088
1.428
0.095
0.093
85
6.19
ROIC%
17.36
16.60
15.82
13.52
11.01
11.83
13.73
13.55
12.48
13.82
21.29
13.55
13.64
50
20.21
Return on equity%
32.50
34.47
33.79
36.04
33.10
35.45
32.91
35.36
34.33
33.34
10.52
34.33
34.06
50
24.10
Return on assets%
27.30
25.98
26.54
25.57
22.59
25.28
24.28
25.86
23.23
21.46
11.71
24.28
25.42
68
12.47
EPS€
13.76
15.11
15.79
15.33
16.06
17.31
19.05
20.57
19.79
19.98
13.31
4.46%
3.87%
—
16.38
EPS growth%
1.65
1.02
3.99
5.28
6.98
8.39
7.48
6.81
4.79
3.08
6.77
6.81
5.04
75
14.42
Bookvalue per sh€
9.47
9.79
9.59
8.49
8.49
8.65
8.42
7.90
7.57
7.86
12.68
(1.53%)
(1.07%)
—
13.83
FCF per share€
9.64
10.48
10.96
9.74
10.09
11.11
10.20
9.73
10.69
10.88
4.86
1.50%
0.78%
—
13.58
Dividend per sh€
4.88
5.08
4.99
4.98
5.73
5.94
6.33
6.33
6.55
6.24
6.54
1.74%
3.72%
—
16.75
Div yield (avg)%
10.06
11.60
11.85
14.27
17.20
16.94
18.19
15.62
15.41
16.51
10.41
16.51
15.52
95
23.98
Payout ratio%
23.48
24.41
24.82
23.42
23.93
22.52
21.03
18.64
19.31
16.64
6.41
19.31
22.97
93
112.5
Shares (diluted)M
127.1
125.5
138.7
150.6
146.2
167.3
187.9
179.3
182.9
185.1
113.6
4.83%
4.11%
79
12.95
Buyback yield%
19.41
18.70
20.62
22.04
20.22
19.43
19.04
19.34
19.46
19.29
14.20
19.34
19.42
27
0.721
D/E ratiox
1.601
1.774
1.773
1.733
1.708
1.888
1.805
1.916
1.708
1.676
0.887
1.805
1.753
8
0.285
Enterprise value€B
1.478
1.554
1.762
1.989
2.153
2.285
2.098
2.197
2.237
2.547
1.618
3.41%
4.74%
15
0.586
LT debt€B
1.762
1.922
1.984
2.171
2.414
2.833
3.098
3.552
3.962
4.275
1.046
12.11%
10.10%
35
Revenue
€1.647B
5.81%
1.00×
Cost of revenue
€1.153B
5.81%
1.00×
Operating expenses
€273.9M
6.55%
1.07×
Property and equipment
17.02%
Cash and investments
14.27%
Spread over hurdle
(3.61%)