0.737
Revenue€B
1.187
1.265
1.364
1.492
1.645
1.763
1.927
2.122
2.244
2.451
0.796
8.31%
8.26%
37
28.49
Revenue growth%
31.46
33.08
35.79
34.55
37.33
40.28
40.89
38.60
36.32
35.43
14.92
38.60
36.06
22
3.16
Gross margin%
3.57
3.47
2.31
1.13
3.49
0.88
0.40
0.40
1.54
0.90
8.58
0.88
1.33
56
4.96
Operating margin%
30.39
30.45
29.06
29.66
29.95
31.82
32.93
33.00
35.76
38.21
22.03
33.00
31.13
91
9.72
Net margin%
21.61
18.66
17.31
18.33
17.29
15.56
13.19
12.49
14.25
15.81
18.66
14.25
16.55
11
16.43
P/E ratio (avg)x
35.19
38.31
40.47
46.07
46.81
44.65
43.02
46.08
50.15
56.54
29.95
46.08
45.36
26
31.37
EV/EBITx
46.76
53.21
53.39
58.11
62.39
62.03
70.17
83.50
92.94
109.4
25.89
83.50
62.21
37
9.27
FCF yield (avg)%
25.55
23.72
23.71
20.93
18.62
21.32
23.18
24.31
21.68
19.76
11.25
21.68
22.43
71
14.54
FCF margin%
9.87
8.11
6.87
9.69
12.12
9.43
7.69
8.49
9.65
7.63
7.66
8.49
8.96
11
0.153
FCF / Net incomex
1.052
1.054
1.013
1.119
1.294
1.458
1.447
1.647
1.637
1.558
0.948
1.558
1.371
79
26.63
ROIC%
20.74
22.58
25.56
24.57
27.00
28.15
27.75
26.23
26.74
28.98
23.06
27.75
26.49
17
11.12
Return on equity%
14.83
14.79
17.35
15.31
16.67
14.12
15.10
16.20
18.60
18.59
17.32
16.20
15.76
83
19.85
Return on assets%
9.34
9.57
9.02
10.95
13.00
10.15
8.09
9.72
12.48
12.20
17.40
10.15
9.94
62
0.75
EPS€
1.69
1.98
2.24
2.52
2.59
2.55
3.09
3.27
3.47
3.81
0.83
8.07%
9.18%
—
23.87
EPS growth%
19.95
19.10
17.59
17.37
18.82
16.88
16.07
17.94
20.48
21.27
24.17
17.94
18.38
71
1.90
Bookvalue per sh€
0.73
0.65
0.68
0.66
0.57
0.61
0.66
0.57
0.58
0.56
1.34
(0.61%)
(3.10%)
—
0.85
FCF per share€
1.17
1.27
1.26
1.26
1.18
1.09
1.04
1.06
1.14
1.04
1.89
(2.57%)
0.01%
—
1.29
Dividend per sh€
1.82
2.12
2.39
2.54
2.46
2.71
2.61
2.50
2.87
2.91
2.14
3.48%
4.36%
—
8.02
Div yield (avg)%
0.40
0.40
1.30
2.41
0.40
2.84
0.67
1.27
0.40
0.40
24.30
0.67
0.54
70
12.51
Payout ratio%
30.11
29.58
29.69
29.77
29.59
29.52
27.31
27.64
25.74
25.31
19.55
27.31
29.55
39
557.6
Shares (diluted)M
438.5
457.5
501.9
446.3
480.5
454.1
446.2
490.4
496.5
530.2
566.6
1.99%
1.23%
66
29.96
Buyback yield%
5.19
5.59
4.49
1.93
0.40
2.72
1.17
0.40
0.40
2.38
22.97
1.17
2.15
80
0.906
D/E ratiox
0.964
0.925
0.926
0.923
0.944
1.063
1.179
1.321
1.330
1.462
1.373
1.321
1.014
81
1.556
Enterprise value€B
0.344
0.386
0.404
0.418
0.474
0.526
0.547
0.551
0.620
0.731
1.972
9.06%
9.85%
50
1.099
LT debt€B
1.052
1.120
1.092
1.099
1.124
1.054
1.015
0.984
0.999
0.900
0.622
(4.35%)
(0.82%)
45
Revenue
€2.451B
8.26%
1.00×
Cost of revenue
€1.568B
8.43%
1.02×
Operating expenses
€365.6M
7.80%
0.96×
Goodwill & intangibles
17.39%
Property and equipment
15.39%