0.236
Revenue€B
1.563
1.677
1.782
1.934
2.044
2.217
2.362
2.592
2.825
3.034
0.249
8.22%
7.91%
51
26.24
Revenue growth%
21.93
23.21
22.93
22.97
25.04
22.76
20.86
21.60
24.05
23.27
7.06
22.76
22.95
94
23.72
Gross margin%
24.90
27.41
25.32
25.35
25.43
22.97
24.30
24.77
25.32
24.63
20.68
24.63
25.11
59
29.73
Operating margin%
8.96
8.24
8.73
11.53
14.52
15.11
12.57
11.30
9.04
9.71
26.75
11.30
10.51
59
16.69
Net margin%
20.20
19.87
21.24
19.62
18.15
15.59
14.85
11.87
14.05
15.66
20.90
14.85
16.91
26
36.73
P/E ratio (avg)x
30.14
25.64
22.25
22.60
23.58
20.59
19.39
20.88
18.86
18.02
33.85
19.39
21.57
94
34.68
EV/EBITx
17.47
20.09
23.49
25.41
28.51
27.30
26.62
29.27
28.38
28.40
37.38
28.38
26.96
55
13.04
FCF yield (avg)%
28.47
29.28
31.70
33.65
30.96
30.85
28.80
26.98
25.90
24.84
19.72
26.98
29.04
14
21.54
FCF margin%
18.37
18.09
18.02
17.21
19.46
17.89
16.73
17.82
17.10
14.16
26.02
17.10
17.86
56
1.321
FCF / Net incomex
2.322
2.274
2.521
2.695
2.493
2.410
2.663
2.712
3.065
3.137
0.452
2.712
2.592
42
23.75
ROIC%
21.64
22.37
25.14
28.02
30.72
30.48
29.40
31.64
34.38
33.93
20.62
31.64
29.94
53
29.07
Return on equity%
21.86
23.41
22.43
20.00
21.36
19.26
18.02
20.08
19.04
21.45
17.23
19.26
20.72
21
9.05
Return on assets%
1.06
2.50
1.55
3.37
2.38
0.40
0.59
2.68
2.16
4.41
28.61
2.16
2.27
60
10.69
EPS€
12.42
14.20
15.95
17.90
18.66
19.64
23.03
27.39
29.87
34.62
11.15
13.16%
11.15%
—
10.30
EPS growth%
14.69
17.26
15.27
16.99
16.74
19.54
18.54
19.43
21.69
21.73
29.82
19.54
17.90
20
24.55
Bookvalue per sh€
32.77
36.40
40.51
49.11
47.90
46.65
47.00
52.79
55.00
56.06
5.33
3.20%
6.00%
—
11.68
FCF per share€
15.12
16.95
18.08
18.05
19.76
22.37
25.06
25.45
24.86
27.56
6.49
6.88%
7.68%
—
6.46
Dividend per sh€
6.66
7.35
7.27
6.84
6.76
6.19
6.63
6.29
6.56
6.87
12.50
0.31%
1.22%
—
13.26
Div yield (avg)%
20.21
22.37
24.18
22.01
22.66
25.56
26.80
25.69
23.57
22.78
27.99
25.56
23.18
68
25.50
Payout ratio%
31.39
28.73
29.11
27.34
27.06
28.70
26.71
27.52
30.10
29.21
20.75
28.70
28.71
57
44.66
Shares (diluted)M
45.34
45.87
45.30
49.39
48.51
43.01
42.82
42.11
44.77
43.41
45.02
(2.20%)
(0.78%)
27
27.59
Buyback yield%
14.94
17.53
19.07
21.94
20.03
20.14
20.67
19.65
17.98
15.18
5.54
19.65
19.36
25
0.702
D/E ratiox
0.483
0.497
0.539
0.588
0.645
0.640
0.668
0.800
0.805
0.973
1.594
0.800
0.642
65
1.240
Enterprise value€B
1.182
1.177
1.079
1.098
1.052
1.153
1.289
1.153
1.123
1.119
0.547
1.25%
0.07%
64
1.548
LT debt€B
2.118
1.938
1.964
1.711
1.785
1.720
1.518
1.363
1.447
1.400
0.926
(4.75%)
(3.75%)
7
Revenue
€3.034B
7.91%
1.00×
Cost of revenue
€2.027B
7.89%
1.00×
Operating expenses
€702.9M
7.93%
1.00×
Property and equipment
18.37%
Goodwill & intangibles
13.61%