5.701
Revenue€B
6.829
6.758
6.728
6.834
6.866
6.817
6.837
6.991
7.002
7.129
6.085
0.75%
0.68%
26
29.75
Revenue growth%
13.65
12.68
15.59
13.08
13.90
15.85
18.43
17.62
15.05
17.64
28.27
17.62
15.32
18
22.09
Gross margin%
9.18
7.21
4.43
5.84
8.54
5.75
6.80
4.88
1.98
4.86
28.92
4.88
5.79
11
20.41
Operating margin%
22.09
23.57
25.20
22.72
20.41
21.91
24.72
25.46
28.42
30.98
24.92
25.46
24.14
48
25.95
Net margin%
11.87
13.88
14.22
16.46
18.08
16.10
14.08
14.56
17.19
20.00
16.61
16.10
15.33
42
28.99
P/E ratio (avg)x
29.43
28.84
29.25
31.20
34.99
38.52
40.30
37.96
37.14
37.51
10.89
37.96
36.06
25
10.12
EV/EBITx
10.95
11.18
12.96
14.40
13.61
14.49
13.78
15.23
15.31
14.33
19.12
14.49
14.05
34
25.94
FCF yield (avg)%
21.06
21.76
20.81
20.66
20.09
17.16
14.20
13.11
12.69
15.33
17.45
14.20
18.63
89
12.31
FCF margin%
6.07
5.14
3.96
2.56
3.17
5.69
6.47
7.74
4.97
7.82
14.34
6.47
5.41
47
1.204
FCF / Net incomex
0.729
0.695
0.645
0.684
0.674
0.692
0.723
0.792
0.729
0.690
0.746
0.723
0.694
27
29.82
ROIC%
7.89
7.92
7.50
6.44
8.58
7.48
6.52
6.97
9.19
11.84
5.84
7.48
7.70
62
10.88
Return on equity%
27.08
25.11
26.44
28.23
28.46
26.36
28.20
26.43
29.05
29.33
26.39
28.20
27.64
21
28.41
Return on assets%
18.50
20.45
18.88
21.52
23.93
24.60
23.95
25.43
25.79
28.74
4.92
25.43
23.94
55
0.84
EPS€
0.31
0.35
0.33
0.32
0.34
0.37
0.41
0.46
0.44
0.40
0.91
3.37%
2.96%
—
25.40
EPS growth%
18.32
20.21
18.34
16.28
14.36
11.78
10.80
11.95
11.89
11.14
13.91
11.78
13.15
49
0.88
Bookvalue per sh€
0.65
0.79
0.93
1.12
1.19
1.38
1.45
1.73
1.92
2.02
0.68
11.12%
14.00%
—
0.17
FCF per share€
0.44
0.44
0.53
0.58
0.57
0.58
0.66
0.69
0.79
0.94
0.16
10.40%
7.66%
—
0.48
Dividend per sh€
0.39
0.38
0.40
0.39
0.42
0.46
0.52
0.55
0.53
0.52
0.79
4.08%
2.55%
—
19.33
Div yield (avg)%
7.47
8.90
11.59
11.18
9.67
10.79
9.15
10.29
8.90
10.96
26.54
10.29
9.98
26
8.80
Payout ratio%
19.67
22.13
21.89
23.21
25.84
26.96
28.81
26.50
26.60
27.12
9.53
26.96
26.17
44
4.135
Shares (diluted)B
4.721
4.811
4.878
4.511
4.447
4.398
4.446
4.395
5.001
4.903
4.209
1.97%
0.03%
54
14.82
Buyback yield%
18.23
18.64
20.53
21.97
20.26
21.43
20.67
21.67
22.94
25.65
2.58
21.67
21.05
38
1.144
D/E ratiox
2.088
2.080
2.027
2.332
2.376
2.442
2.707
2.624
2.652
2.841
0.830
2.652
2.409
23
3.952
Enterprise value€B
5.481
5.663
5.584
5.882
5.959
6.804
6.464
7.184
8.063
8.872
5.432
8.29%
5.75%
59
4.535
LT debt€B
6.577
6.788
6.223
6.044
5.988
5.518
6.190
6.670
6.936
6.503
2.293
1.66%
(0.11%)
9
Revenue
€7.129B
0.68%
1.00×
Cost of revenue
€4.990B
0.68%
1.00×
Operating expenses
€816.4M
0.14%
0.95×
Goodwill & intangibles
18.83%
Property and equipment
15.71%
Spread over hurdle
17.81%