1.623
Revenue€B
3.076
3.370
3.664
3.975
4.345
4.807
5.183
5.720
6.172
6.846
1.739
9.52%
9.29%
85
14.08
Revenue growth%
26.74
25.20
26.00
23.94
22.21
24.46
21.90
23.76
25.42
25.70
4.51
24.46
24.83
68
3.09
Gross margin%
7.81
8.76
9.51
10.34
7.79
9.25
12.08
10.94
8.77
8.98
23.47
9.25
9.11
66
20.35
Operating margin%
24.46
24.18
23.75
26.47
27.67
27.35
28.41
25.85
24.86
24.24
25.04
25.85
25.36
91
21.98
Net margin%
18.90
18.87
16.24
15.03
15.27
14.86
12.47
10.40
9.16
12.00
27.10
12.00
14.95
92
27.23
P/E ratio (avg)x
32.78
34.44
37.55
38.60
42.79
39.11
36.15
38.30
41.78
43.70
26.38
39.11
38.45
14
15.71
EV/EBITx
23.94
24.09
23.86
25.22
27.36
24.97
24.95
23.85
25.92
26.92
10.55
24.97
24.96
27
20.03
FCF yield (avg)%
20.32
22.04
20.19
20.13
18.25
21.23
23.23
24.89
27.75
25.71
10.65
24.89
21.63
16
29.43
FCF margin%
23.09
24.25
25.38
25.47
24.70
26.49
26.48
28.13
29.92
28.65
14.00
28.13
25.97
34
0.773
FCF / Net incomex
1.444
1.598
1.813
1.790
1.976
1.948
1.984
2.208
2.263
2.449
0.840
2.208
1.962
22
24.96
ROIC%
13.55
12.17
13.70
14.34
12.34
12.36
11.57
13.82
13.38
15.20
14.96
13.38
13.46
78
2.16
Return on equity%
19.95
22.94
21.05
18.18
17.84
19.13
20.69
20.43
18.89
18.85
19.99
19.13
19.54
88
24.10
Return on assets%
14.05
16.96
15.09
15.63
13.93
13.53
12.26
10.66
10.03
8.16
14.77
10.66
13.73
51
17.74
EPS€
46.48
44.39
49.48
52.43
56.67
55.77
58.47
64.28
64.99
68.21
19.77
3.78%
4.59%
—
8.71
EPS growth%
4.70
4.47
2.47
5.16
3.14
1.84
0.40
0.40
0.40
0.40
8.15
0.40
2.16
47
7.63
Bookvalue per sh€
66.69
75.98
77.02
86.89
104.10
113.09
132.04
139.89
138.64
158.86
30.19
8.82%
9.99%
—
9.88
FCF per share€
49.11
46.25
47.98
51.65
56.67
56.35
54.40
61.91
66.90
64.27
37.53
2.55%
3.62%
—
40.09
Dividend per sh€
32.22
30.72
31.94
34.62
32.49
32.32
35.87
38.97
42.59
41.61
13.79
5.07%
2.32%
—
11.54
Div yield (avg)%
3.51
3.29
6.23
5.98
7.63
6.38
7.58
8.40
10.43
12.39
27.74
8.40
6.98
11
26.96
Payout ratio%
10.18
13.01
10.33
10.78
10.69
8.60
7.68
9.14
7.62
7.31
15.98
7.68
9.66
59
76.60
Shares (diluted)M
70.54
72.42
74.01
80.95
71.64
64.16
68.75
61.89
63.80
57.34
78.89
(4.36%)
(2.62%)
43
29.79
Buyback yield%
29.34
30.77
32.39
30.15
30.86
28.73
29.76
31.74
32.54
33.47
4.08
31.74
30.82
8
1.727
D/E ratiox
0.272
0.284
0.286
0.258
0.228
0.222
0.218
0.215
0.217
0.193
1.650
0.217
0.225
46
4.172
Enterprise value€B
1.254
1.143
1.068
0.972
0.990
0.936
0.943
0.815
0.879
0.908
3.598
(1.72%)
(3.29%)
13
2,005
LT debt€M
406.1
446.8
503.2
450.5
495.5
519.5
483.6
498.0
479.0
444.6
513.1
(2.15%)
0.96%
65
Revenue
€6.846B
9.29%
1.00×
Cost of revenue
€4.047B
9.62%
1.03×
Operating expenses
€745.3M
7.95%
0.88×
Property and equipment
16.14%