0.557
Revenue€B
1.195
1.286
1.384
1.448
1.530
1.621
1.714
1.825
1.978
2.151
0.575
7.04%
7.00%
79
15.50
Revenue growth%
29.40
29.37
31.46
28.79
27.72
26.72
24.33
22.67
21.43
21.91
23.18
22.67
27.22
31
4.40
Gross margin%
20.29
21.48
23.97
23.84
24.74
22.63
19.86
20.72
19.07
19.12
29.63
19.86
21.10
43
13.57
Operating margin%
25.76
22.79
20.17
20.96
23.42
25.28
22.91
22.63
23.89
21.18
8.81
22.91
22.85
41
3.16
Net margin%
25.50
24.63
22.51
23.91
23.07
20.24
22.32
23.78
23.66
24.01
23.30
23.66
23.72
94
11.42
P/E ratio (avg)x
27.28
28.50
27.52
29.56
32.59
31.65
31.40
29.07
28.05
29.31
7.026
29.31
29.19
54
37.70
EV/EBITx
9.807
8.457
8.634
7.586
8.044
7.402
6.399
6.169
6.265
6.754
7.619
6.399
7.494
21
20.65
FCF yield (avg)%
16.95
19.20
18.15
19.86
20.73
23.67
23.13
21.76
19.78
17.25
15.29
21.76
19.82
93
24.08
FCF margin%
11.97
11.14
12.15
9.18
8.71
6.34
4.56
3.98
6.29
6.36
25.00
6.29
7.53
55
0.838
FCF / Net incomex
0.986
0.977
1.116
1.194
1.437
1.722
1.905
2.074
2.327
2.406
1.723
2.074
1.579
20
28.74
ROIC%
16.46
14.43
14.32
16.24
14.62
12.15
14.38
13.41
13.16
11.82
15.70
13.16
14.35
24
12.48
Return on equity%
5.47
2.55
1.69
3.09
4.82
2.21
0.40
0.40
1.69
3.67
27.83
1.69
2.38
34
29.75
Return on assets%
8.13
6.58
8.04
8.71
8.65
6.42
5.26
7.91
8.57
6.95
15.98
6.95
7.97
73
8.27
EPS€
10.95
9.56
10.10
11.08
11.30
12.16
11.39
12.61
12.56
12.91
9.04
2.71%
1.09%
—
14.75
EPS growth%
24.79
22.17
23.99
25.50
25.54
23.31
20.38
22.65
20.11
17.53
20.71
20.38
22.98
92
10.50
Bookvalue per sh€
6.66
7.34
7.64
7.47
8.29
8.45
7.93
8.46
9.56
9.44
12.43
2.63%
4.02%
—
18.11
FCF per share€
18.05
18.05
18.33
19.92
24.12
24.06
25.55
25.38
29.55
34.21
5.99
7.24%
7.28%
—
6.19
Dividend per sh€
19.74
21.56
22.44
22.44
25.57
25.91
26.79
30.17
32.09
33.45
11.53
5.52%
6.73%
—
23.82
Div yield (avg)%
6.64
7.56
9.04
7.50
9.25
11.18
12.55
14.56
12.97
12.85
6.75
12.85
10.22
89
3.91
Payout ratio%
23.21
23.67
21.80
22.91
24.18
24.49
25.74
27.07
25.24
25.02
5.81
25.24
24.34
48
53.44
Shares (diluted)M
38.30
37.30
32.37
34.07
32.19
32.34
28.01
28.41
30.56
32.42
52.45
0.14%
(1.40%)
29
24.99
Buyback yield%
2.29
2.59
3.96
5.05
7.52
6.85
7.17
5.44
4.85
2.92
15.65
5.44
4.95
46
0.548
D/E ratiox
2.250
2.682
3.197
3.863
4.603
5.234
6.008
6.910
8.309
8.640
1.436
6.910
4.918
63
1.111
Enterprise value€B
1.533
1.356
1.463
1.336
1.414
1.393
1.427
1.258
1.387
1.427
0.533
0.18%
(1.29%)
25
0.449
LT debt€B
1.946
1.855
2.028
1.847
1.851
1.834
1.666
1.604
1.762
1.766
1.270
(0.94%)
(0.38%)
82
Revenue
€2.151B
7.00%
1.00×
Cost of revenue
€1.386B
6.87%
0.99×
Operating expenses
€521.4M
7.39%
1.04×
Cash and investments
16.58%
Property and equipment
16.39%