0.796
Revenue€B
3.145
3.337
3.585
3.886
4.198
4.513
4.950
5.434
5.958
6.434
0.847
8.91%
8.34%
34
18.70
Revenue growth%
27.51
28.44
25.91
23.01
23.76
25.72
26.80
29.76
30.16
27.48
15.22
27.48
27.14
87
6.61
Gross margin%
17.56
18.86
16.23
14.88
15.24
15.72
13.54
15.82
13.30
14.86
28.32
14.86
15.48
51
24.24
Operating margin%
20.57
21.72
20.06
20.68
20.84
23.19
24.35
25.60
23.18
24.18
27.36
24.18
22.45
79
8.23
Net margin%
15.81
15.99
14.92
14.05
16.15
14.40
12.86
11.95
10.59
12.19
8.13
12.19
14.22
13
10.07
P/E ratio (avg)x
16.86
17.88
16.17
15.49
16.61
17.95
17.75
16.11
14.77
16.64
27.40
16.64
16.63
25
17.63
EV/EBITx
23.98
26.03
25.98
26.09
30.11
33.44
32.79
33.36
33.62
38.53
37.36
33.44
31.45
51
6.07
FCF yield (avg)%
14.75
12.03
14.16
11.76
11.90
13.82
11.20
12.61
11.90
14.29
6.60
12.61
12.32
25
3.94
FCF margin%
19.84
18.21
18.22
17.32
14.44
17.22
17.84
18.33
15.38
17.83
26.12
17.83
17.84
67
1.133
FCF / Net incomex
1.621
1.746
1.992
2.103
2.398
2.341
2.692
2.645
2.649
2.935
1.343
2.649
2.369
38
6.96
ROIC%
11.34
9.11
9.79
10.29
10.03
12.44
14.46
15.93
18.36
17.57
11.44
15.93
11.89
27
14.81
Return on equity%
11.24
13.46
12.70
13.51
16.50
17.80
16.65
14.94
17.92
18.33
28.01
17.80
15.72
90
23.24
Return on assets%
27.13
29.51
28.92
30.25
29.86
29.61
31.69
29.39
30.90
28.00
16.63
29.61
29.56
15
7.40
EPS€
4.88
4.47
4.09
4.26
3.64
3.68
3.64
3.71
3.43
3.20
7.91
(2.54%)
(3.92%)
—
27.65
EPS growth%
20.93
21.49
20.38
22.63
20.28
20.56
18.60
18.38
17.40
18.15
24.58
18.38
20.33
72
2.85
Bookvalue per sh€
1.61
1.69
1.88
2.11
2.29
2.68
2.87
2.84
3.11
3.27
2.22
7.33%
7.62%
—
5.63
FCF per share€
5.15
5.29
5.70
6.08
5.39
4.93
4.98
4.56
4.97
5.36
3.94
(0.14%)
0.20%
—
3.43
Dividend per sh€
5.52
5.93
5.59
6.15
6.36
6.71
6.40
5.96
5.34
5.49
6.98
(2.88%)
(1.18%)
—
15.12
Div yield (avg)%
21.42
19.79
20.49
18.95
17.45
14.84
16.50
14.57
12.26
12.43
14.31
14.57
16.97
9
19.44
Payout ratio%
25.74
23.25
21.61
19.16
16.43
15.19
18.09
17.25
17.10
19.01
5.10
17.25
18.55
26
378.0
Shares (diluted)M
402.0
437.4
418.5
470.5
528.6
590.0
599.5
564.7
523.4
580.8
393.5
1.90%
3.52%
17
29.35
Buyback yield%
28.19
26.60
27.00
26.13
28.29
27.76
25.94
28.29
25.52
23.20
22.92
25.94
26.80
92
0.682
D/E ratiox
0.444
0.398
0.362
0.332
0.325
0.331
0.320
0.302
0.282
0.314
0.318
0.314
0.328
27
4.617
Enterprise value€B
7.911
8.907
9.811
11.52
13.11
15.27
15.28
15.74
17.13
20.39
4.639
9.24%
9.62%
20
1.110
LT debt€B
0.664
0.638
0.697
0.639
0.697
0.745
0.819
0.748
0.720
0.707
1.735
0.29%
1.67%
89
Revenue
€6.434B
8.34%
1.00×
Cost of revenue
€4.256B
8.35%
1.00×
Operating expenses
€1.015B
8.59%
1.02×
Property and equipment
15.87%