2.995
Revenue€B
2.339
2.419
2.606
2.767
2.932
3.045
3.227
3.337
3.496
3.691
3.222
4.71%
5.03%
65
21.80
Revenue growth%
20.79
19.50
21.77
21.06
19.50
17.55
19.30
18.55
19.68
20.36
10.14
19.30
19.59
50
14.88
Gross margin%
26.05
24.76
26.86
28.10
25.39
26.42
27.77
28.46
28.99
28.60
8.57
28.46
27.32
82
23.49
Operating margin%
16.87
14.18
11.20
10.71
10.41
7.79
7.98
5.34
7.01
7.88
18.11
7.79
9.19
41
21.41
Net margin%
27.99
27.84
25.19
26.90
26.21
28.96
28.49
25.70
28.09
25.58
19.96
28.09
27.37
32
10.57
P/E ratio (avg)x
30.96
30.26
27.88
27.08
23.30
25.22
26.38
23.67
21.60
19.51
7.666
23.67
25.80
16
17.71
EV/EBITx
28.02
31.21
30.12
31.71
33.89
35.65
38.69
41.14
44.08
50.41
12.00
41.14
34.77
87
15.90
FCF yield (avg)%
10.30
12.98
12.05
11.33
11.16
12.32
15.29
14.24
13.77
14.78
5.12
14.24
12.65
86
5.96
FCF margin%
28.03
25.94
28.67
28.17
28.71
27.56
30.30
32.99
30.66
31.77
5.51
30.66
28.69
16
1.227
FCF / Net incomex
0.643
0.671
0.674
0.605
0.655
0.720
0.734
0.773
0.842
0.856
0.333
0.773
0.697
94
22.93
ROIC%
29.04
28.46
29.66
28.11
28.78
26.41
24.44
24.63
25.92
23.26
11.94
24.63
27.26
90
27.70
Return on equity%
13.16
12.82
12.05
9.33
8.33
6.28
8.95
9.21
10.61
12.91
8.48
9.21
9.97
14
18.14
Return on assets%
31.63
31.48
31.43
31.57
29.96
27.35
28.03
30.53
30.91
32.71
21.18
30.53
31.17
46
0.44
EPS€
0.71
0.65
0.72
0.77
0.71
0.77
0.84
0.87
0.81
0.85
0.48
3.74%
2.00%
—
28.13
EPS growth%
22.66
22.99
25.45
26.61
26.51
28.17
28.77
27.66
28.52
28.94
26.68
28.52
27.13
14
0.77
Bookvalue per sh€
1.28
1.34
1.57
1.80
1.95
2.22
2.22
2.22
2.35
2.73
0.23
6.93%
9.55%
—
0.24
FCF per share€
1.04
1.04
1.07
1.13
1.14
1.11
1.02
1.13
1.14
1.05
1.18
(1.75%)
(0.26%)
—
0.19
Dividend per sh€
0.66
0.78
0.86
0.91
0.95
0.93
0.92
1.04
1.22
1.22
0.45
5.21%
6.46%
—
11.63
Div yield (avg)%
22.90
21.60
20.62
22.21
20.87
21.27
20.42
18.29
20.02
22.28
3.43
20.42
21.07
31
2.30
Payout ratio%
13.64
15.90
15.30
15.46
16.29
16.16
15.99
14.13
15.08
16.74
25.35
15.99
15.68
56
0.935
Shares (diluted)B
1.688
1.626
1.582
1.553
1.724
1.719
1.853
2.035
2.105
2.084
0.958
3.86%
2.90%
94
10.07
Buyback yield%
19.46
16.68
17.26
18.96
21.30
24.12
24.48
25.11
26.01
26.81
15.99
25.11
22.71
77
0.630
D/E ratiox
0.516
0.473
0.536
0.568
0.619
0.702
0.772
0.753
0.732
0.724
1.078
0.732
0.660
66
0.964
Enterprise value€B
3.895
4.101
4.639
4.516
4.364
5.130
5.090
5.418
5.741
6.720
2.818
9.02%
6.74%
80
2.086
LT debt€B
0.616
0.642
0.636
0.613
0.732
0.750
0.798
0.804
0.938
1.110
0.320
8.70%
6.60%
70
Revenue
€3.691B
5.03%
1.00×
Cost of revenue
€2.493B
5.06%
1.00×
Operating expenses
€697.6M
5.15%
1.01×
Property and equipment
17.60%