1.415
Revenue€B
4.215
4.625
5.039
5.431
5.967
6.552
7.146
7.744
8.413
9.004
1.445
8.58%
8.60%
62
22.25
Revenue growth%
16.97
18.22
15.59
12.89
13.53
16.33
17.39
15.28
12.30
13.40
14.12
15.28
15.44
34
14.49
Gross margin%
17.75
15.98
14.76
16.03
17.03
14.11
16.00
16.45
14.85
12.04
26.23
14.85
15.99
57
14.50
Operating margin%
33.29
33.20
31.34
32.65
30.69
31.67
32.89
29.89
31.67
30.60
8.31
31.67
31.67
58
22.74
Net margin%
6.91
4.15
3.41
4.36
3.69
5.72
8.37
6.03
7.99
9.56
3.62
7.99
5.87
60
36.38
P/E ratio (avg)x
17.56
18.20
18.21
19.30
20.10
20.66
21.05
22.47
20.52
20.01
32.01
20.66
20.06
16
20.78
EV/EBITx
25.85
26.82
27.93
23.87
23.65
24.42
23.44
22.75
21.70
19.39
6.585
22.75
23.76
8
21.48
FCF yield (avg)%
9.40
8.08
7.90
6.66
7.66
6.48
6.93
8.41
9.51
11.42
15.39
8.41
7.99
7
21.39
FCF margin%
21.42
23.66
23.63
23.66
22.65
20.33
20.17
23.14
25.23
24.49
6.61
23.14
23.38
31
1.085
FCF / Net incomex
0.345
0.363
0.380
0.344
0.321
0.331
0.359
0.339
0.309
0.310
1.154
0.331
0.341
15
8.55
ROIC%
17.65
16.74
16.78
19.69
16.73
14.90
15.54
16.04
18.66
17.08
27.80
16.04
16.76
79
4.35
Return on equity%
17.18
19.34
17.67
17.07
14.86
17.56
18.71
20.02
17.84
15.20
22.20
17.84
17.61
68
9.63
Return on assets%
12.02
14.24
12.41
9.65
12.24
9.79
8.05
8.25
7.89
8.56
12.42
8.25
9.72
76
18.59
EPS€
16.19
17.02
18.88
19.55
23.35
25.88
26.32
27.84
31.24
37.68
20.74
10.04%
10.42%
—
9.74
EPS growth%
15.98
13.94
14.06
14.68
12.96
14.78
15.46
13.28
11.63
9.43
25.59
13.28
14.00
92
10.28
Bookvalue per sh€
6.45
6.80
8.07
9.62
11.31
11.47
13.61
14.89
15.71
17.68
14.64
9.34%
11.42%
—
7.34
FCF per share€
8.77
8.21
8.26
9.05
9.12
9.96
10.67
9.88
10.33
9.94
13.13
1.74%
1.58%
—
8.46
Dividend per sh€
8.82
9.82
9.89
11.45
11.73
11.78
11.44
11.37
12.02
12.40
5.82
1.12%
5.19%
—
3.77
Div yield (avg)%
0.40
2.81
3.01
3.98
1.92
1.57
0.40
0.40
0.40
0.40
21.42
0.40
0.98
15
7.21
Payout ratio%
29.88
31.37
31.42
29.64
29.50
26.99
29.97
30.47
32.06
30.75
26.56
30.47
30.22
75
242.8
Shares (diluted)M
186.0
198.4
177.7
189.4
182.5
195.7
210.7
219.9
207.2
189.0
250.6
0.71%
0.32%
28
10.91
Buyback yield%
16.80
15.06
16.73
19.71
21.48
22.72
22.92
21.84
24.23
23.57
25.20
22.92
21.66
30
1.789
D/E ratiox
0.184
0.172
0.157
0.142
0.144
0.150
0.141
0.136
0.139
0.130
0.681
0.139
0.143
67
6.908
Enterprise value€B
6.349
6.589
6.358
7.228
6.626
7.471
8.409
9.311
9.752
10.39
5.726
9.41%
5.61%
92
4.411
LT debt€B
0.556
0.603
0.712
0.793
0.838
0.808
0.860
0.980
1.094
1.139
3.568
6.32%
7.32%
11
Revenue
€9.004B
8.60%
1.00×
Cost of revenue
€5.339B
8.82%
1.02×
Operating expenses
€985.6M
7.15%
0.87×
Property and equipment
14.83%