0.347
Revenue€B
0.962
1.035
1.126
1.198
1.280
1.367
1.492
1.615
1.749
1.895
0.376
8.16%
8.02%
46
6.17
Revenue growth%
10.66
12.39
12.06
9.17
8.16
10.88
7.96
7.79
9.92
10.23
25.73
9.92
10.08
91
12.01
Gross margin%
5.53
8.22
9.74
7.87
9.20
8.20
5.63
3.92
1.72
0.40
14.29
3.92
6.75
12
29.64
Operating margin%
21.44
19.80
17.92
17.48
16.63
18.38
18.25
17.52
19.88
21.54
2.56
18.38
18.32
32
24.55
Net margin%
22.15
24.21
27.20
28.20
26.43
24.62
27.13
28.33
30.93
31.80
7.20
28.33
27.16
80
11.66
P/E ratio (avg)x
18.63
17.71
19.47
22.81
24.03
22.50
21.80
23.58
26.19
25.48
20.01
23.58
22.66
10
28.25
EV/EBITx
37.53
34.59
37.11
37.25
33.52
35.17
34.72
33.08
30.07
30.43
15.13
33.08
34.66
31
9.84
FCF yield (avg)%
11.49
10.99
9.14
8.95
9.53
7.88
5.89
7.72
6.66
8.07
27.84
7.72
8.51
20
7.85
FCF margin%
22.02
23.18
23.49
24.34
26.80
28.50
27.42
29.39
30.55
29.16
4.44
29.16
27.11
87
1.707
FCF / Net incomex
0.310
0.313
0.270
0.292
0.313
0.340
0.359
0.323
0.335
0.351
0.212
0.340
0.318
84
7.61
ROIC%
17.09
18.28
15.29
13.57
12.75
11.46
13.42
13.23
13.75
11.54
7.30
13.23
13.49
29
2.11
Return on equity%
9.08
7.92
7.52
6.63
5.76
6.08
8.68
9.21
11.58
10.51
2.80
9.21
8.30
70
7.03
Return on assets%
18.67
17.91
16.40
18.74
18.32
20.91
19.65
21.83
19.87
20.78
25.83
20.78
19.19
23
3.39
EPS€
5.12
5.71
6.41
6.72
7.37
7.92
8.03
7.91
8.51
9.40
3.53
4.97%
6.31%
—
24.76
EPS growth%
4.76
3.41
4.21
4.36
4.06
2.40
4.15
6.60
3.91
3.02
13.51
3.91
4.11
15
4.35
Bookvalue per sh€
3.54
3.41
3.17
3.21
2.98
3.11
3.47
3.49
3.35
3.33
5.98
2.28%
(0.78%)
—
3.03
FCF per share€
5.54
6.10
5.92
5.76
5.34
5.99
5.91
6.67
6.69
6.33
4.54
3.48%
0.46%
—
2.37
Dividend per sh€
3.96
4.73
5.44
6.42
6.42
6.46
6.56
6.88
8.11
9.30
1.51
7.68%
8.65%
—
21.69
Div yield (avg)%
4.04
4.10
2.56
0.40
0.40
1.41
2.74
4.60
3.42
0.49
11.14
2.74
2.65
8
27.96
Payout ratio%
20.12
18.65
21.20
21.33
20.64
19.86
20.16
22.82
23.05
25.54
14.58
22.82
20.92
93
171.0
Shares (diluted)M
155.8
159.2
154.0
156.6
156.2
175.9
200.9
229.4
256.0
262.4
169.1
10.93%
6.29%
54
18.18
Buyback yield%
19.31
18.99
20.23
20.76
21.75
22.24
23.84
24.19
24.19
25.93
13.25
24.19
21.99
10
0.166
D/E ratiox
0.236
0.235
0.257
0.281
0.304
0.306
0.314
0.308
0.311
0.339
1.702
0.311
0.305
28
1.191
Enterprise value€B
2.094
2.105
2.300
2.465
2.463
2.474
2.472
2.597
2.950
3.375
0.221
6.51%
4.23%
84
1.012
LT debt€B
1.330
1.416
1.473
1.527
1.622
1.760
1.646
1.685
1.648
1.648
0.461
0.32%
2.76%
32
Revenue
€1.895B
8.02%
1.00×
Cost of revenue
€1.178B
7.99%
1.00×
Operating expenses
€370.4M
8.35%
1.03×
Property and equipment
17.02%
Spread over hurdle
(1.31%)