0.305
Revenue€B
2.263
2.447
2.618
2.844
3.104
3.333
3.593
3.867
4.172
4.448
0.313
7.46%
7.79%
65
5.87
Revenue growth%
4.54
4.86
1.95
3.56
1.54
0.92
0.40
0.40
1.31
2.02
13.79
0.92
1.75
79
23.04
Gross margin%
2.15
1.32
3.16
3.95
5.62
4.56
4.50
5.01
4.81
5.00
3.67
4.81
4.53
29
15.21
Operating margin%
5.63
8.52
9.97
10.74
12.70
15.25
16.46
16.74
15.50
18.36
23.25
16.46
13.98
7
6.79
Net margin%
4.28
4.23
4.38
1.57
1.96
3.12
4.79
2.98
1.20
0.40
20.48
2.98
3.05
31
9.119
P/E ratio (avg)x
10.18
10.41
10.43
11.82
10.80
10.10
11.20
10.83
9.879
9.156
14.02
10.10
10.42
32
26.50
EV/EBITx
23.65
24.63
25.44
26.20
23.67
22.93
25.01
24.69
22.67
20.08
28.65
22.93
24.15
62
22.27
FCF yield (avg)%
9.86
8.73
10.39
7.63
9.80
12.47
13.84
14.89
13.73
16.50
16.77
13.84
11.43
13
3.31
FCF margin%
5.58
7.61
4.88
2.61
4.19
2.51
0.40
0.40
2.81
4.27
16.92
2.51
3.50
70
0.705
FCF / Net incomex
1.701
1.698
2.061
2.160
2.169
2.130
2.505
2.953
3.440
3.905
1.532
2.953
2.165
25
16.98
ROIC%
10.95
12.74
12.00
14.25
13.91
15.51
12.60
12.42
10.20
7.92
9.04
12.42
12.51
51
6.42
Return on equity%
6.92
9.25
8.18
8.57
8.92
7.61
6.72
4.98
5.41
4.57
12.23
5.41
7.27
20
13.50
Return on assets%
12.33
10.05
7.43
7.81
10.10
10.53
11.80
10.77
9.23
6.30
29.20
10.53
10.08
34
5.89
EPS€
8.96
9.12
9.43
10.06
9.06
8.30
8.80
7.80
8.30
8.95
6.34
(0.25%)
0.60%
—
15.87
EPS growth%
25.19
24.46
21.76
23.63
22.90
20.29
17.87
19.51
18.24
20.76
13.20
19.51
21.26
84
7.58
Bookvalue per sh€
32.59
33.89
35.38
34.79
39.54
39.53
43.23
45.03
46.89
52.32
10.15
5.76%
5.70%
—
26.85
FCF per share€
19.28
19.16
19.06
20.51
21.58
21.76
24.16
23.55
21.44
22.08
16.95
0.46%
1.65%
—
20.24
Dividend per sh€
26.27
30.37
35.44
35.68
34.36
33.53
38.88
44.84
43.32
50.45
4.87
7.99%
6.78%
—
19.03
Div yield (avg)%
3.18
0.40
3.27
5.83
5.49
2.81
3.34
1.34
3.15
1.32
4.71
2.81
3.16
22
4.07
Payout ratio%
7.69
8.57
6.52
5.18
7.05
5.65
4.84
2.21
1.96
2.25
3.28
2.25
5.41
71
170.3
Shares (diluted)M
222.0
240.2
280.3
261.2
261.2
305.2
309.1
319.2
346.9
398.2
172.4
8.80%
6.92%
63
7.43
Buyback yield%
21.74
24.31
26.01
25.96
28.08
27.83
30.64
33.18
30.78
28.67
21.92
30.64
27.95
92
0.997
D/E ratiox
2.608
2.806
3.191
3.532
3.830
4.083
4.830
5.204
5.196
6.060
0.951
5.196
3.957
20
2.377
Enterprise value€B
5.160
4.580
4.932
4.853
4.631
4.350
4.453
4.259
4.169
4.527
5.468
(0.45%)
(0.40%)
93
4.340
LT debt€B
5.319
5.615
5.608
6.020
6.652
6.506
7.352
7.065
6.746
7.177
1.899
1.53%
4.20%
52
Revenue
€4.448B
7.79%
1.00×
Cost of revenue
€2.652B
7.81%
1.00×
Operating expenses
€486.4M
6.92%
0.92×
Property and equipment
18.39%
Goodwill & intangibles
17.44%
Spread over hurdle
34.53%