2.726
Revenue€B
2.284
2.365
2.477
2.585
2.759
2.858
3.015
3.091
3.252
3.358
3.040
4.00%
4.51%
38
20.16
Revenue growth%
24.60
24.08
22.25
19.78
17.90
18.56
19.01
19.54
20.72
22.93
24.10
19.54
20.25
21
18.83
Gross margin%
8.08
10.70
11.68
13.65
10.90
10.27
11.19
11.97
10.61
9.81
13.96
10.61
10.80
93
15.68
Operating margin%
4.98
7.65
7.51
5.18
5.59
4.43
3.83
6.13
3.37
2.42
18.34
3.83
5.08
12
4.46
Net margin%
7.13
9.83
11.45
10.56
9.60
10.36
8.28
6.27
7.99
10.92
24.64
8.28
9.71
10
7.989
P/E ratio (avg)x
9.770
9.600
9.491
8.876
8.710
7.831
8.036
8.690
9.128
9.338
32.17
8.690
9.002
43
12.98
EV/EBITx
6.432
6.347
6.621
6.314
5.956
5.434
5.884
6.205
6.349
6.681
15.25
6.205
6.331
66
10.83
FCF yield (avg)%
30.83
33.11
34.95
36.52
35.33
33.86
34.47
32.85
35.24
37.74
26.40
34.47
34.71
10
14.07
FCF margin%
1.07
0.40
1.05
0.40
0.40
0.40
3.18
6.08
8.40
11.09
4.50
6.08
1.06
67
0.633
FCF / Net incomex
1.376
1.629
1.637
1.786
2.008
2.269
2.368
2.495
2.490
2.743
0.614
2.490
2.138
37
15.87
ROIC%
7.60
4.76
6.75
4.28
3.70
5.67
4.26
6.89
9.30
8.21
29.44
6.89
6.21
86
3.06
Return on equity%
12.90
14.96
15.85
15.44
14.42
16.44
15.98
13.01
11.97
12.35
12.94
13.01
14.69
75
7.95
Return on assets%
14.92
12.77
14.02
12.21
13.92
13.66
15.93
17.56
17.68
18.23
13.30
17.56
14.47
72
3.54
EPS€
4.35
5.08
5.14
5.02
5.25
5.35
6.44
7.17
7.18
8.26
3.85
9.47%
8.52%
—
17.82
EPS growth%
10.08
11.03
10.42
11.26
11.37
9.10
7.70
6.26
7.28
5.74
7.95
7.28
9.59
71
4.21
Bookvalue per sh€
4.09
4.58
5.33
6.28
6.98
7.82
9.27
9.68
9.90
11.23
3.97
9.99%
12.60%
—
1.42
FCF per share€
4.23
4.70
4.39
4.37
4.03
4.46
4.91
5.32
5.94
5.34
1.91
5.79%
1.86%
—
1.31
Dividend per sh€
3.63
3.39
3.68
3.56
3.60
3.40
3.54
3.80
3.40
3.20
1.90
(2.30%)
(0.76%)
—
12.31
Div yield (avg)%
11.24
13.28
10.96
11.83
11.08
13.57
15.87
12.96
15.94
13.74
20.60
13.74
13.12
50
23.44
Payout ratio%
1.65
3.86
6.53
5.25
5.35
6.44
8.82
8.65
8.92
10.35
22.27
8.82
6.48
53
283.7
Shares (diluted)M
441.2
516.9
512.1
548.9
574.4
643.7
770.3
872.9
909.8
964.1
292.1
10.91%
8.04%
32
28.95
Buyback yield%
14.93
17.53
16.76
18.05
21.01
18.72
17.42
14.95
17.19
18.70
27.43
17.42
17.47
78
0.550
D/E ratiox
1.595
1.479
1.351
1.335
1.218
1.305
1.304
1.360
1.501
1.422
0.822
1.360
1.356
62
1.443
Enterprise value€B
3.170
3.425
3.265
3.543
3.286
3.504
3.550
3.662
3.992
4.027
3.415
4.15%
3.67%
79
2.695
LT debt€B
1.943
2.183
2.010
2.251
2.452
2.574
2.682
2.539
2.679
2.951
2.211
3.77%
4.17%
39
Revenue
€3.358B
4.51%
1.00×
Cost of revenue
€1.838B
4.37%
0.99×
Operating expenses
€407.4M
4.57%
1.01×
Property and equipment
18.07%