0.733
Revenue€B
1.455
1.542
1.611
1.686
1.781
1.871
1.931
2.080
2.200
2.352
0.766
5.72%
5.54%
63
19.36
Revenue growth%
28.45
27.36
29.59
31.20
28.61
25.83
26.25
27.25
25.34
25.99
10.51
25.99
27.31
35
11.27
Gross margin%
13.62
13.70
15.93
15.75
18.02
19.37
22.27
23.65
24.82
23.88
19.47
23.65
18.70
21
22.33
Operating margin%
2.25
3.35
5.60
7.22
8.50
11.18
11.57
13.63
14.34
11.60
17.81
11.60
9.84
21
23.00
Net margin%
10.07
9.59
11.66
11.82
14.10
17.04
15.84
16.11
17.76
17.02
28.86
17.02
14.97
31
33.71
P/E ratio (avg)x
7.518
6.558
5.797
5.707
6.188
6.694
7.000
7.629
8.040
7.779
10.03
7.629
6.847
89
13.52
EV/EBITx
7.620
7.911
7.083
7.370
7.684
7.202
6.707
6.240
5.448
5.515
20.10
6.240
7.143
22
10.02
FCF yield (avg)%
17.37
20.00
17.63
16.51
16.58
13.93
14.01
15.28
15.24
16.22
11.46
15.24
16.37
31
18.48
FCF margin%
27.59
27.80
26.36
28.58
26.85
26.53
26.46
29.00
30.84
29.37
29.38
29.00
27.69
39
0.793
FCF / Net incomex
0.218
0.232
0.232
0.231
0.266
0.284
0.324
0.381
0.387
0.454
0.773
0.381
0.275
26
20.23
ROIC%
19.95
19.95
21.15
21.71
23.01
25.60
27.62
27.37
27.34
29.68
19.03
27.37
24.31
47
21.48
Return on equity%
12.84
15.06
13.49
14.08
15.23
15.08
14.53
15.57
14.96
17.92
7.81
15.08
15.01
33
29.62
Return on assets%
8.22
11.19
12.96
15.05
15.65
13.05
11.13
13.08
11.98
11.08
16.98
11.98
12.47
21
0.38
EPS€
1.67
1.90
1.92
1.95
1.84
1.71
1.83
1.99
2.17
2.23
0.42
3.98%
3.13%
—
28.49
EPS growth%
0.40
0.69
1.13
3.34
2.45
4.06
4.12
2.22
0.40
1.45
5.19
2.22
1.83
78
1.19
Bookvalue per sh€
3.09
3.37
3.56
3.35
3.27
3.43
3.69
4.01
4.53
4.97
1.30
8.74%
5.52%
—
0.64
FCF per share€
0.64
0.71
0.75
0.85
0.83
0.84
0.94
1.02
1.19
1.43
1.73
11.42%
9.81%
—
1.02
Dividend per sh€
2.00
2.05
1.94
1.82
1.68
1.80
1.75
1.70
1.60
1.66
0.77
(0.22%)
(0.85%)
—
4.60
Div yield (avg)%
9.38
8.05
6.79
5.28
6.78
4.77
4.33
3.16
5.57
3.17
26.98
4.33
5.43
92
8.66
Payout ratio%
13.96
11.09
13.96
13.87
15.81
13.19
14.53
16.97
18.91
17.06
6.87
16.97
14.25
57
0.711
Shares (diluted)B
1.159
1.377
1.395
1.408
1.428
1.608
1.633
1.711
1.698
1.807
0.712
4.83%
6.20%
57
8.37
Buyback yield%
31.59
31.32
34.24
36.80
34.74
35.99
37.49
39.74
40.20
42.58
7.10
39.74
36.40
68
0.139
D/E ratiox
1.424
1.609
1.728
2.036
2.016
2.047
2.244
2.653
3.185
3.707
0.690
2.653
2.042
25
0.922
Enterprise value€B
4.008
4.116
4.580
4.687
4.990
5.672
6.304
7.006
8.042
8.029
1.448
9.98%
9.11%
80
0.685
LT debt€B
1.666
1.646
1.487
1.539
1.732
1.830
1.922
1.852
2.004
2.225
0.211
5.14%
3.22%
55
Revenue
€2.352B
5.54%
1.00×
Cost of revenue
€1.415B
5.62%
1.01×
Operating expenses
€271.6M
5.27%
0.97×
Property and equipment
15.37%