1.440
Revenue€B
0.866
0.927
1.008
1.082
1.174
1.263
1.360
1.461
1.574
1.476
1.597
7.78%
7.43%
44
20.81
Revenue growth%
10.69
11.05
12.05
13.16
11.07
13.48
14.86
12.02
11.19
18.83
16.47
12.02
11.70
56
17.95
Gross margin%
11.94
11.27
12.07
11.11
8.68
8.49
6.23
4.36
2.86
20.78
10.66
6.23
9.62
24
17.58
Operating margin%
1.50
0.54
0.50
0.60
1.84
4.80
6.35
7.52
8.55
2.19
15.98
6.35
1.69
69
16.07
Net margin%
16.03
16.48
17.40
14.46
17.22
19.57
22.30
19.62
21.46
12.42
16.69
19.62
17.31
6
29.58
P/E ratio (avg)x
38.33
36.33
35.65
33.61
34.65
33.91
34.97
35.41
33.40
9.227
35.57
34.65
34.81
5
30.96
EV/EBITx
24.81
24.21
24.78
26.94
30.11
32.18
29.85
28.25
31.21
32.82
28.89
30.11
27.60
37
11.53
FCF yield (avg)%
8.52
6.03
7.91
7.36
4.57
5.22
2.69
2.91
1.42
4.51
29.07
2.91
5.62
10
22.55
FCF margin%
19.77
19.84
19.34
17.55
15.34
17.94
19.46
22.41
23.12
12.30
18.19
19.46
19.40
62
0.985
FCF / Net incomex
3.215
3.775
3.788
3.907
4.214
4.842
4.761
5.436
6.221
1.311
0.482
4.842
4.061
87
4.17
ROIC%
26.14
27.83
29.84
30.17
32.65
31.73
32.57
34.14
33.12
5.18
12.03
32.65
30.95
74
16.86
Return on equity%
24.16
24.21
24.75
27.03
29.54
27.32
28.39
28.82
26.98
28.83
5.80
28.39
27.01
86
5.00
Return on assets%
11.25
10.53
12.17
10.28
12.32
9.94
11.02
12.29
12.03
7.59
3.50
12.03
11.64
24
1.65
EPS€
1.64
1.57
1.67
1.50
1.55
1.45
1.63
1.56
1.70
1.78
1.84
2.44%
0.04%
—
25.99
EPS growth%
17.22
17.15
14.72
12.13
14.95
17.58
19.80
21.60
18.87
6.10
5.68
18.87
17.40
17
1.48
Bookvalue per sh€
1.93
2.04
2.47
2.67
2.94
2.98
3.26
3.44
3.39
1.28
0.93
4.88%
8.19%
—
0.28
FCF per share€
2.08
2.24
2.20
2.17
2.52
2.57
2.70
2.98
3.44
0.40
1.01
9.66%
7.84%
—
1.30
Dividend per sh€
3.00
3.35
3.64
3.97
4.19
4.04
4.28
4.70
5.48
1.47
1.71
6.66%
7.97%
—
12.51
Div yield (avg)%
3.64
2.11
2.86
4.85
7.74
9.76
8.18
6.67
3.79
9.22
29.71
7.74
4.39
66
26.82
Payout ratio%
10.43
9.08
11.04
9.70
8.29
10.71
7.80
8.16
7.07
19.11
15.90
8.16
9.39
45
0.609
Shares (diluted)B
1.390
1.497
1.591
1.591
1.595
1.628
1.584
1.729
1.714
0.624
0.627
1.50%
4.67%
30
13.13
Buyback yield%
29.46
29.36
30.38
29.58
29.24
29.64
26.84
24.76
24.19
6.99
24.76
26.84
29.30
50
1.688
D/E ratiox
1.442
1.484
1.473
1.479
1.477
1.754
1.710
2.050
2.109
0.464
0.137
1.754
1.482
85
0.897
Enterprise value€B
1.338
1.278
1.328
1.314
1.248
1.382
1.345
1.432
1.353
0.369
1.454
0.58%
0.97%
23
1,602
LT debt€M
751.3
784.6
847.7
836.1
780.9
709.6
653.6
710.4
763.1
975.1
960.0
(1.81%)
(0.57%)
82
Revenue
€1.574B
7.43%
1.00×
Cost of revenue
€761.0M
7.53%
1.01×
Operating expenses
€313.8M
7.44%
1.00×
Property and equipment
17.29%
Spread over hurdle
32.18%