1.134
Revenue€B
1.347
1.418
1.510
1.601
1.679
1.745
1.842
1.914
1.992
2.091
1.235
4.49%
4.79%
17
7.51
Revenue growth%
29.05
28.75
27.98
29.64
32.32
30.23
32.72
34.04
36.91
38.53
19.65
34.04
31.27
70
21.05
Gross margin%
27.91
28.27
28.77
27.55
28.93
26.46
26.05
28.68
28.37
25.74
19.18
26.46
28.09
75
25.83
Operating margin%
13.86
10.95
8.17
11.02
12.26
12.42
11.92
10.84
12.44
14.19
17.15
12.42
12.09
22
23.80
Net margin%
10.85
10.26
10.51
10.99
9.14
6.99
5.95
4.32
5.44
7.03
2.90
5.95
8.09
78
17.28
P/E ratio (avg)x
14.03
15.90
16.74
17.24
15.95
17.66
20.11
19.99
19.79
22.34
32.07
19.99
17.45
43
12.83
EV/EBITx
24.18
26.03
27.79
27.35
26.99
30.61
31.27
34.88
40.57
40.93
20.15
34.88
29.20
23
29.94
FCF yield (avg)%
14.56
15.88
18.73
18.35
18.45
17.75
15.58
15.25
12.94
13.32
2.29
15.25
15.73
68
2.68
FCF margin%
26.52
25.54
24.96
23.08
20.65
23.29
20.34
18.22
17.02
19.59
20.54
19.59
21.86
49
0.487
FCF / Net incomex
0.763
0.914
0.938
1.018
1.119
1.138
1.355
1.487
1.554
1.777
0.515
1.487
1.128
55
15.87
ROIC%
15.01
15.97
14.72
11.99
11.18
9.78
12.78
12.52
13.74
11.03
12.06
12.52
12.65
69
23.09
Return on equity%
18.28
15.70
17.10
16.83
16.92
18.88
18.01
18.06
17.90
19.48
17.07
18.06
17.95
23
3.49
Return on assets%
8.63
10.72
11.07
12.60
9.78
9.31
11.66
10.49
13.07
10.42
24.03
10.49
10.60
18
7.31
EPS€
9.64
9.81
9.73
8.82
9.03
9.83
9.10
8.58
8.76
8.85
7.81
(0.41%)
(0.11%)
—
5.33
EPS growth%
8.20
8.00
10.66
10.25
8.21
5.74
5.88
8.68
8.39
10.66
8.11
8.39
8.30
78
5.78
Bookvalue per sh€
2.94
3.04
3.36
3.67
3.86
4.13
4.33
3.96
4.38
4.76
1.88
4.27%
3.84%
—
1.88
FCF per share€
6.48
6.84
6.89
6.49
5.78
6.08
6.09
5.96
6.39
7.15
10.29
4.35%
1.70%
—
10.20
Dividend per sh€
7.47
7.86
7.95
7.08
7.58
7.93
7.82
7.25
7.49
8.14
10.26
1.45%
1.20%
—
6.98
Div yield (avg)%
7.71
7.12
5.59
3.71
1.41
1.81
1.87
0.40
0.40
0.84
20.48
0.84
1.84
88
22.91
Payout ratio%
16.31
16.58
15.66
17.05
18.12
17.76
16.81
19.71
19.88
21.84
19.99
19.71
17.41
53
119.3
Shares (diluted)M
113.5
107.6
117.6
124.1
116.0
105.8
96.99
107.8
104.8
105.4
120.3
(1.89%)
(1.40%)
17
25.73
Buyback yield%
2.26
1.52
0.80
1.75
0.40
0.40
0.40
0.40
0.40
0.40
12.82
0.40
0.40
74
1.483
D/E ratiox
1.016
0.928
1.052
1.108
1.026
1.008
0.975
1.099
1.243
1.151
1.680
1.099
1.039
30
1.135
Enterprise value€B
1.538
1.665
1.656
1.625
1.759
1.892
1.717
1.898
2.117
2.180
1.410
4.38%
4.47%
66
0.891
LT debt€B
1.261
1.473
1.560
1.580
1.586
1.781
1.883
2.177
2.232
2.268
1.285
7.41%
6.00%
10
Revenue
€2.091B
4.79%
1.00×
Cost of revenue
€1.116B
4.61%
0.98×
Operating expenses
€244.8M
4.52%
0.97×
Property and equipment
15.09%