0.294
Revenue€B
1.316
1.321
1.309
1.306
1.326
1.305
1.321
1.348
1.361
1.392
0.319
0.97%
0.82%
20
5.02
Revenue growth%
9.14
7.57
7.39
7.48
8.42
10.15
8.63
9.72
10.56
9.17
5.76
9.72
8.89
46
24.64
Gross margin%
13.21
11.93
10.31
8.31
9.75
8.69
6.55
8.11
7.85
8.83
8.34
8.11
8.76
33
14.76
Operating margin%
9.33
6.61
7.68
8.68
10.13
10.98
9.79
7.12
6.31
8.28
16.30
8.28
8.48
44
9.22
Net margin%
11.85
13.66
12.15
9.66
11.42
8.45
7.08
4.44
1.73
1.54
23.37
4.44
9.05
92
7.614
P/E ratio (avg)x
14.52
15.71
15.83
18.86
22.41
25.45
26.56
30.38
35.36
41.35
24.63
30.38
23.93
46
24.30
EV/EBITx
28.91
29.51
30.90
34.76
39.72
37.82
40.36
43.08
41.21
43.03
33.38
41.21
38.77
36
8.25
FCF yield (avg)%
25.82
28.45
30.70
30.03
31.79
34.09
33.73
31.66
33.51
31.82
2.54
33.51
31.73
32
13.87
FCF margin%
0.40
3.01
5.18
7.97
6.84
6.30
6.82
5.02
5.38
4.59
20.95
5.38
5.28
7
1.116
FCF / Net incomex
1.869
1.988
2.210
2.154
2.021
2.315
2.508
2.872
3.042
2.986
0.132
2.872
2.263
6
16.70
ROIC%
11.25
12.16
14.80
17.17
14.84
12.95
13.69
11.99
11.21
13.83
14.91
12.95
13.32
18
11.36
Return on equity%
26.07
28.46
26.62
25.20
25.30
24.45
26.44
25.99
26.17
23.97
29.95
25.99
26.03
43
19.26
Return on assets%
28.11
28.06
31.00
29.20
31.00
32.76
32.56
33.45
33.79
33.35
15.52
33.35
31.78
35
5.23
EPS€
7.12
7.94
8.35
9.50
10.91
12.86
14.03
14.98
15.13
17.90
5.41
10.40%
10.67%
—
22.49
EPS growth%
10.71
10.85
12.21
9.35
11.42
14.30
13.74
12.16
13.02
12.72
22.58
13.02
12.18
88
6.56
Bookvalue per sh€
2.96
2.92
2.91
2.75
3.08
2.88
2.94
3.11
3.49
3.85
12.03
4.56%
2.51%
—
2.12
FCF per share€
8.93
8.59
7.89
7.64
7.87
8.55
9.14
8.73
8.58
7.98
1.98
0.28%
(1.15%)
—
10.19
Dividend per sh€
6.53
6.29
5.62
6.31
5.92
6.67
7.19
7.42
7.21
6.96
5.93
3.27%
0.42%
—
25.38
Div yield (avg)%
33.38
33.69
31.76
29.66
30.67
28.73
31.71
34.40
36.19
33.38
2.65
33.38
32.57
28
27.17
Payout ratio%
6.27
7.52
6.96
8.45
10.42
12.81
12.80
13.77
15.67
18.28
22.45
13.77
11.61
30
88.02
Shares (diluted)M
133.2
134.9
147.1
155.3
149.9
156.9
181.7
190.1
202.9
241.0
88.93
9.96%
7.82%
17
4.33
Buyback yield%
27.20
28.90
27.00
28.07
26.13
24.38
24.94
25.27
26.48
25.09
10.19
25.09
26.30
12
0.763
D/E ratiox
1.362
1.425
1.357
1.280
1.372
1.504
1.635
1.736
1.781
1.970
0.216
1.736
1.465
73
0.751
Enterprise value€B
0.736
0.771
0.715
0.725
0.672
0.709
0.630
0.587
0.590
0.506
1.143
(5.51%)
(4.08%)
89
0.553
LT debt€B
1.196
1.230
1.176
1.293
1.326
1.260
1.308
1.324
1.509
1.514
0.213
2.68%
3.36%
61
Revenue
€1.392B
0.82%
1.00×
Cost of revenue
€974.1M
0.82%
1.00×
Operating expenses
€272.4M
1.61%
1.08×
Property and equipment
17.44%