2.508
Revenue€B
1.983
2.032
2.025
2.045
2.092
2.165
2.181
2.219
2.204
2.213
2.680
1.13%
1.39%
46
29.07
Revenue growth%
26.85
27.94
27.83
28.10
27.58
30.32
30.23
28.34
26.95
24.52
26.53
28.34
27.89
6
7.78
Gross margin%
6.69
6.63
7.22
8.04
6.66
7.40
5.69
4.36
5.87
2.93
18.56
5.69
6.64
54
27.84
Operating margin%
13.88
15.73
17.85
16.84
15.07
13.70
13.84
11.09
12.94
15.41
7.09
13.70
14.48
29
22.22
Net margin%
27.59
26.44
23.56
21.55
23.44
25.53
23.33
23.70
24.74
25.07
18.55
24.74
24.22
12
15.12
P/E ratio (avg)x
13.57
16.16
16.22
15.89
18.90
22.33
25.50
24.85
27.16
27.94
9.084
25.50
20.61
30
9.704
EV/EBITx
14.38
14.34
15.05
15.37
16.64
15.53
15.11
15.54
15.88
14.93
13.34
15.53
15.24
94
19.14
FCF yield (avg)%
13.15
12.15
10.22
8.82
11.50
13.17
12.83
14.24
12.75
11.68
22.25
12.83
12.45
11
23.82
FCF margin%
31.46
30.57
32.62
31.75
30.06
27.34
27.66
25.69
28.56
28.22
16.15
27.66
29.31
23
1.757
FCF / Net incomex
0.354
0.395
0.446
0.452
0.514
0.516
0.561
0.648
0.733
0.786
1.738
0.648
0.515
70
23.59
ROIC%
6.23
4.58
6.90
5.89
6.48
4.61
1.89
2.11
3.70
2.98
27.57
2.98
4.60
75
17.93
Return on equity%
13.97
11.20
14.03
14.51
16.42
17.52
15.39
17.40
14.43
11.86
9.41
15.39
14.47
14
21.39
Return on assets%
15.65
15.11
15.50
12.80
10.01
7.78
8.56
7.44
5.82
5.75
22.48
7.44
9.29
58
28.19
EPS€
33.61
33.95
32.71
31.61
31.27
32.89
33.38
32.81
36.47
32.54
31.05
0.80%
(0.98%)
—
6.71
EPS growth%
37.15
34.58
36.22
34.97
36.77
34.05
33.24
34.16
31.60
31.49
3.15
33.24
34.37
55
14.82
Bookvalue per sh€
43.22
45.32
51.73
55.97
62.03
66.91
70.39
72.63
76.19
89.16
10.90
7.53%
8.33%
—
30.87
FCF per share€
14.38
13.63
15.48
17.12
18.03
20.37
21.82
23.41
21.25
21.06
22.55
3.15%
3.76%
—
15.54
Dividend per sh€
21.90
20.92
17.98
18.83
17.45
17.40
15.87
14.47
13.92
14.37
37.03
(3.82%)
(3.75%)
—
28.73
Div yield (avg)%
21.20
19.11
18.34
21.07
19.03
18.38
18.33
19.45
16.50
15.21
23.05
18.33
18.70
9
3.09
Payout ratio%
29.51
27.26
26.72
29.51
31.41
31.56
31.50
29.57
30.47
32.02
9.30
31.50
30.02
8
35.55
Shares (diluted)M
33.86
31.42
33.68
32.55
34.05
31.28
29.78
26.80
28.16
30.78
35.66
(2.00%)
(0.25%)
56
14.04
Buyback yield%
14.77
14.15
16.84
17.62
16.20
14.97
14.04
15.33
17.91
18.61
23.46
15.33
15.77
34
1.795
D/E ratiox
1.710
1.607
1.638
1.772
1.699
1.613
1.741
1.870
1.857
1.852
1.334
1.852
1.726
47
1.987
Enterprise value€B
0.937
1.034
0.952
0.885
0.900
0.906
0.985
1.000
0.967
1.056
1.874
3.25%
(0.05%)
88
2.516
LT debt€B
0.761
0.725
0.802
0.883
0.836
0.879
0.882
0.868
1.007
0.985
1.766
3.32%
3.80%
90
Revenue
€2.213B
1.39%
1.00×
Cost of revenue
€1.309B
1.37%
1.00×
Operating expenses
€370.3M
1.21%
0.98×
Goodwill & intangibles
20.12%
Property and equipment
15.01%