0.254
Revenue€B
1.998
2.150
2.307
2.429
2.576
2.779
2.899
3.112
3.285
3.496
0.266
6.29%
6.39%
80
12.44
Revenue growth%
16.20
18.65
20.72
20.98
20.35
21.35
22.96
23.45
23.19
20.53
20.13
22.96
20.85
23
23.85
Gross margin%
13.32
15.92
15.76
13.77
11.19
13.05
13.77
13.96
15.68
13.89
27.45
13.89
13.83
38
29.36
Operating margin%
13.68
16.19
16.82
15.25
14.80
12.96
13.95
15.99
16.33
15.31
3.40
15.31
15.28
93
21.70
Net margin%
14.14
16.12
16.87
16.59
17.16
15.92
18.42
19.65
18.65
17.64
16.30
18.42
17.01
56
36.92
P/E ratio (avg)x
33.86
40.45
48.14
47.61
47.65
54.78
52.90
51.98
50.65
55.01
10.40
52.90
49.39
59
23.42
EV/EBITx
6.129
5.403
5.293
5.421
5.693
6.000
5.715
5.210
4.465
4.227
34.85
5.210
5.412
35
22.47
FCF yield (avg)%
8.90
11.46
8.63
9.55
8.99
10.27
11.87
9.37
10.67
8.61
22.02
10.27
9.46
12
26.12
FCF margin%
6.97
9.92
8.21
7.01
5.76
7.25
9.61
8.28
10.75
9.78
6.58
9.61
8.24
75
1.040
FCF / Net incomex
1.097
1.045
1.160
1.054
1.132
1.157
1.035
0.966
0.861
0.951
1.565
0.966
1.049
15
9.82
ROIC%
7.10
10.01
9.70
7.03
6.15
3.85
4.43
6.35
8.27
9.22
5.99
6.35
7.07
13
4.83
Return on equity%
11.43
12.76
15.48
17.20
20.13
17.25
15.66
13.43
11.78
9.98
16.03
13.43
14.46
54
7.45
Return on assets%
0.40
0.40
0.40
0.40
2.55
3.03
3.80
6.75
9.19
8.58
19.09
6.75
2.79
56
1.14
EPS€
1.98
2.01
2.09
2.16
2.34
2.57
2.79
3.06
2.93
2.67
1.27
2.70%
3.17%
—
12.53
EPS growth%
18.09
18.62
19.89
18.24
20.81
21.77
22.52
24.76
25.69
26.71
8.12
24.76
21.29
69
0.78
Bookvalue per sh€
0.51
0.47
0.49
0.54
0.49
0.45
0.41
0.35
0.38
0.41
1.12
(3.81%)
(2.59%)
—
0.79
FCF per share€
0.99
0.99
1.07
1.14
1.27
1.35
1.27
1.42
1.30
1.43
0.84
2.40%
4.01%
—
1.50
Dividend per sh€
2.31
2.55
2.57
2.73
2.97
3.19
3.64
3.82
4.58
4.81
1.63
10.14%
8.08%
—
28.64
Div yield (avg)%
25.01
23.61
21.40
22.45
21.75
21.84
20.38
21.66
21.97
24.77
29.88
21.84
21.91
24
15.61
Payout ratio%
6.89
5.30
3.63
2.61
0.57
2.37
0.71
0.40
0.40
1.90
5.43
0.71
2.13
11
0.774
Shares (diluted)B
0.819
0.941
0.973
0.894
0.971
0.982
1.058
0.981
0.979
1.071
0.799
1.97%
2.65%
16
15.37
Buyback yield%
22.51
21.81
20.42
21.60
23.26
25.07
27.10
28.96
28.09
29.82
11.61
28.09
24.16
9
0.981
D/E ratiox
1.603
1.866
1.921
1.994
2.146
2.485
2.557
2.732
2.939
3.209
0.941
2.732
2.315
17
1.967
Enterprise value€B
2.849
2.583
2.822
2.708
2.429
2.462
2.664
2.886
3.151
2.908
0.222
3.66%
0.53%
79
0.620
LT debt€B
2.226
2.435
2.772
2.697
2.663
2.911
3.283
3.755
3.892
4.625
2.377
11.67%
9.02%
37
Revenue
€3.496B
6.39%
1.00×
Cost of revenue
€1.431B
6.40%
1.00×
Operating expenses
€858.3M
6.48%
1.01×
Cash and investments
18.26%
Property and equipment
17.45%
Goodwill & intangibles
15.81%