0.309
Revenue€B
1.200
1.248
1.239
1.278
1.293
1.326
1.370
1.388
1.410
1.440
0.333
2.17%
2.05%
34
2.55
Revenue growth%
23.17
24.83
27.18
28.62
26.30
25.93
26.37
27.20
29.19
31.14
25.75
27.20
26.78
83
9.45
Gross margin%
6.58
6.86
9.42
6.97
6.28
7.88
10.32
13.27
15.71
17.92
29.12
13.27
8.65
69
21.63
Operating margin%
2.17
3.33
5.12
7.93
9.17
9.72
11.27
11.36
12.00
10.44
22.83
11.27
9.44
60
9.07
Net margin%
25.03
27.12
29.11
30.00
32.99
31.23
32.85
34.33
36.36
36.70
6.58
34.33
32.04
85
12.35
P/E ratio (avg)x
11.72
11.55
12.11
10.73
11.75
11.94
11.11
11.52
10.64
11.24
18.55
11.24
11.53
60
17.66
EV/EBITx
32.62
30.61
28.65
32.57
32.04
30.37
30.04
32.31
31.00
30.72
29.93
30.72
30.86
23
27.19
FCF yield (avg)%
11.69
14.17
16.92
14.94
17.59
19.45
20.61
20.36
22.63
25.31
21.36
20.61
18.52
94
12.17
FCF margin%
11.49
13.92
16.89
15.54
15.68
17.88
20.54
22.96
20.02
19.24
8.30
20.02
17.39
46
0.929
FCF / Net incomex
1.521
1.662
1.766
2.053
2.304
2.486
2.637
2.935
3.013
3.211
0.941
2.935
2.395
35
8.49
ROIC%
17.02
18.83
17.93
19.45
22.19
24.65
26.39
26.56
23.72
22.42
28.35
24.65
22.31
91
12.59
Return on equity%
9.47
7.40
4.46
2.81
5.18
2.45
3.78
4.27
4.10
1.63
29.06
3.78
4.18
89
17.94
Return on assets%
18.16
18.74
17.45
17.79
16.49
13.64
14.88
15.15
14.72
16.85
29.77
14.88
16.67
70
2.60
EPS€
2.07
2.05
2.06
2.14
1.93
1.86
1.61
1.47
1.47
1.41
2.74
(6.05%)
(2.97%)
—
13.30
EPS growth%
12.19
11.30
11.23
12.01
9.51
8.89
11.68
14.09
13.54
13.80
12.70
13.54
11.85
58
2.81
Bookvalue per sh€
0.66
0.68
0.76
0.86
0.86
0.98
0.96
0.96
1.01
1.09
2.65
5.06%
5.56%
—
1.67
FCF per share€
2.89
3.27
3.47
3.61
4.07
4.55
5.22
6.02
6.99
7.16
1.53
11.98%
10.77%
—
2.22
Dividend per sh€
3.61
4.20
4.23
4.43
4.80
4.94
5.46
5.44
5.61
5.32
0.85
2.07%
4.89%
—
3.15
Div yield (avg)%
8.42
7.92
10.40
9.03
6.98
8.86
8.23
6.54
7.07
8.00
8.84
8.00
8.11
17
7.57
Payout ratio%
14.29
13.19
14.88
17.76
18.93
16.80
16.37
14.14
12.46
10.17
25.87
14.14
14.59
8
272.0
Shares (diluted)M
248.0
249.4
264.3
273.9
291.6
313.0
290.1
248.8
219.5
226.7
272.2
(4.91%)
(0.64%)
89
12.84
Buyback yield%
9.23
6.59
8.56
6.33
6.44
6.90
6.49
5.79
6.92
4.90
12.60
6.49
6.54
41
1.197
D/E ratiox
0.386
0.379
0.355
0.338
0.312
0.331
0.356
0.377
0.331
0.336
1.191
0.336
0.346
91
0.300
Enterprise value€B
0.128
0.136
0.133
0.145
0.143
0.158
0.172
0.154
0.141
0.131
1.331
(1.75%)
(0.66%)
26
0.998
LT debt€B
1.600
1.619
1.652
1.724
1.675
1.612
1.808
1.753
2.002
2.125
0.410
4.87%
3.52%
85
Revenue
€1.440B
2.05%
1.00×
Cost of revenue
€1.008B
2.05%
1.00×
Operating expenses
€212.6M
2.13%
1.01×
Cash and investments
17.54%
Property and equipment
14.61%