0.271
Revenue€B
1.008
0.996
1.019
1.022
1.037
1.060
1.081
1.059
1.066
1.093
0.283
1.06%
1.07%
50
16.28
Revenue growth%
12.07
9.83
9.40
7.01
7.13
7.17
9.28
10.41
9.70
9.47
26.10
9.47
9.43
38
26.70
Gross margin%
9.73
10.32
8.04
10.59
11.11
12.07
10.90
12.03
13.94
14.86
2.93
12.07
11.01
22
25.01
Operating margin%
21.02
20.50
22.87
23.93
23.81
24.28
25.47
22.93
20.49
19.69
12.65
22.93
22.90
94
20.69
Net margin%
30.92
30.59
27.79
27.04
25.90
27.75
28.23
30.15
31.18
30.14
23.40
30.14
29.18
34
19.20
P/E ratio (avg)x
46.00
50.41
54.23
54.47
52.94
56.17
63.49
62.13
67.55
76.68
27.40
63.49
55.32
26
24.29
EV/EBITx
28.67
32.14
30.76
32.21
35.25
37.30
35.38
33.87
37.83
40.43
37.10
37.30
34.56
87
23.74
FCF yield (avg)%
12.68
14.81
15.63
15.91
16.40
16.10
13.48
11.45
12.71
10.62
3.26
12.71
14.15
40
6.41
FCF margin%
8.63
10.24
8.68
7.12
5.02
4.06
5.89
7.75
9.11
6.87
14.88
6.87
7.43
49
1.293
FCF / Net incomex
1.389
1.328
1.277
1.210
1.279
1.394
1.566
1.565
1.653
1.776
1.287
1.566
1.391
7
17.52
ROIC%
7.95
5.89
7.11
7.21
9.63
8.64
7.62
4.93
3.24
4.89
9.66
4.93
7.16
61
20.40
Return on equity%
16.34
16.24
16.43
14.96
12.12
10.40
11.63
12.56
11.19
8.66
13.40
11.19
12.34
61
13.62
Return on assets%
24.36
25.12
27.44
28.45
29.60
27.45
29.33
32.28
31.85
30.22
29.90
30.22
28.89
37
0.52
EPS€
0.44
0.42
0.43
0.46
0.47
0.46
0.50
0.49
0.49
0.54
0.57
2.83%
2.71%
—
24.03
EPS growth%
2.64
5.26
3.52
2.55
4.96
6.67
9.20
8.18
10.94
9.08
15.64
9.08
5.96
11
0.72
Bookvalue per sh€
0.69
0.75
0.84
0.94
0.86
0.86
0.93
0.94
0.98
1.00
0.47
3.19%
5.02%
—
0.81
FCF per share€
1.27
1.54
1.64
1.92
2.18
2.29
2.49
2.61
2.62
2.90
0.64
5.89%
8.49%
—
0.36
Dividend per sh€
0.17
0.18
0.17
0.15
0.13
0.14
0.14
0.13
0.13
0.11
0.86
(4.01%)
(5.35%)
—
18.77
Div yield (avg)%
13.41
13.93
16.79
14.98
17.85
19.18
20.37
22.13
21.53
22.77
2.22
21.53
18.52
39
4.73
Payout ratio%
12.65
10.54
9.59
10.33
9.23
10.63
10.88
11.37
13.28
12.62
8.10
11.37
10.75
35
189.9
Shares (diluted)M
263.1
311.4
322.2
363.5
408.5
441.3
429.2
489.3
548.7
560.2
194.2
6.52%
9.01%
24
22.59
Buyback yield%
20.49
19.23
20.15
18.07
17.81
16.84
14.24
16.91
19.82
19.17
11.44
16.91
18.62
57
1.173
D/E ratiox
1.732
1.664
1.669
1.513
1.563
1.686
1.844
2.028
2.227
2.474
0.870
2.028
1.709
41
750.0
Enterprise value€M
669.2
622.3
621.1
683.0
657.5
639.7
678.5
637.0
693.9
725.8
779.6
2.00%
0.66%
91
307.9
LT debt€M
568.9
607.1
548.2
572.6
547.2
575.3
514.9
553.5
538.7
563.5
490.7
0.59%
(0.08%)
81
Revenue
€1.093B
1.07%
1.00×
Cost of revenue
€656.7M
0.81%
0.97×
Operating expenses
€271.6M
1.58%
1.05×
Cash and investments
16.55%
Property and equipment
16.36%