1.162
Revenue€B
1.196
1.278
1.343
1.425
1.529
1.623
1.709
1.774
1.844
1.986
1.212
5.37%
6.06%
24
27.35
Revenue growth%
18.19
17.54
16.52
13.53
12.56
10.61
10.29
8.00
8.99
6.33
21.13
8.99
11.59
39
27.58
Gross margin%
0.40
2.00
0.40
0.40
2.61
2.04
3.44
1.10
3.43
5.14
2.79
3.43
2.02
59
17.47
Operating margin%
25.15
23.42
21.30
20.22
19.39
21.06
19.29
18.96
17.21
15.27
27.30
18.96
19.81
10
11.65
Net margin%
26.29
27.94
25.11
24.20
25.41
26.16
24.09
24.91
23.82
22.23
23.66
24.09
25.01
16
16.37
P/E ratio (avg)x
38.73
42.12
45.94
44.54
45.73
43.04
39.49
42.81
43.91
46.15
33.97
43.04
43.48
52
15.38
EV/EBITx
9.305
7.913
7.487
7.001
6.100
5.325
4.853
4.758
5.097
4.548
23.22
4.853
5.713
34
17.65
FCF yield (avg)%
20.14
21.00
20.89
23.41
21.89
23.26
26.21
28.80
27.74
30.41
13.09
27.74
23.34
66
13.14
FCF margin%
9.78
8.56
10.45
9.32
7.92
7.40
5.77
5.41
5.86
6.42
5.49
5.86
7.66
71
1.037
FCF / Net incomex
1.246
1.250
1.124
1.168
1.195
1.257
1.333
1.347
1.349
1.280
1.182
1.333
1.253
65
17.77
ROIC%
2.39
0.56
0.49
0.40
0.40
0.40
3.32
3.51
3.38
4.02
11.57
3.38
1.47
70
16.16
Return on equity%
22.95
23.37
25.41
27.92
29.30
30.94
30.83
31.98
32.64
32.04
14.37
31.98
30.06
55
6.60
Return on assets%
29.79
29.16
29.83
29.02
27.52
25.04
24.75
24.66
27.33
27.25
26.60
25.04
27.42
30
7.28
EPS€
7.84
8.66
9.14
9.45
10.34
9.83
9.62
10.64
11.92
11.89
8.13
2.83%
4.99%
—
3.68
EPS growth%
13.70
16.46
17.38
19.73
18.46
17.52
15.72
18.20
19.44
19.64
6.73
18.20
17.86
77
1.95
Bookvalue per sh€
16.18
15.82
16.73
16.69
15.86
16.95
18.87
21.60
23.00
24.95
9.75
9.48%
5.75%
—
4.87
FCF per share€
9.49
10.97
11.65
11.81
11.39
12.48
13.74
15.34
16.35
16.78
8.60
8.05%
7.58%
—
8.35
Dividend per sh€
6.90
6.00
6.10
6.56
6.66
6.87
6.56
6.38
5.99
5.63
10.30
(3.31%)
(2.85%)
—
27.42
Div yield (avg)%
23.75
26.50
28.97
31.53
29.63
27.47
30.43
27.63
26.69
24.19
21.40
27.47
27.55
15
20.40
Payout ratio%
24.23
21.29
22.75
23.26
22.63
21.18
18.36
18.07
15.68
16.80
15.09
18.07
21.24
80
77.24
Shares (diluted)M
52.98
56.46
56.33
58.64
55.90
59.19
53.25
57.39
51.77
54.27
75.06
(0.59%)
(1.17%)
76
28.77
Buyback yield%
13.34
15.57
17.86
20.02
22.89
22.98
24.53
23.92
25.64
27.80
15.94
24.53
22.93
86
0.946
D/E ratiox
0.176
0.175
0.169
0.166
0.184
0.184
0.207
0.230
0.213
0.228
1.166
0.213
0.184
44
0.247
Enterprise value€B
3.235
3.317
3.137
3.657
3.544
4.108
3.957
3.701
4.073
4.240
1.540
3.66%
2.71%
73
1.333
LT debt€B
0.999
1.109
1.209
1.250
1.377
1.621
1.705
1.657
1.828
1.748
1.382
4.88%
5.51%
28
Revenue
€1.986B
6.06%
1.00×
Cost of revenue
€1.005B
6.21%
1.01×
Operating expenses
€303.1M
5.93%
0.99×
Cash and investments
15.79%
Property and equipment
14.82%