0.774
Revenue€B
2.235
2.381
2.639
2.870
3.079
3.350
3.696
4.095
4.523
4.907
0.828
9.77%
8.90%
78
29.75
Revenue growth%
24.76
22.58
20.82
20.91
18.12
17.74
15.88
16.46
15.05
17.29
22.39
16.46
17.93
20
6.11
Gross margin%
21.62
19.70
20.00
20.71
20.32
20.50
23.38
24.30
25.60
27.83
13.15
24.30
21.16
82
13.28
Operating margin%
2.54
3.74
2.08
0.55
1.29
1.80
0.40
2.56
0.40
0.40
3.04
0.40
1.55
8
7.31
Net margin%
11.73
11.86
12.87
14.54
15.70
16.88
19.05
19.05
17.72
16.92
19.73
17.72
16.29
86
33.70
P/E ratio (avg)x
46.87
55.89
58.99
65.13
65.73
65.15
67.19
78.41
90.39
94.93
16.57
78.41
65.44
78
13.91
EV/EBITx
8.109
8.134
7.753
8.235
8.400
8.651
7.493
7.316
7.071
6.017
33.39
7.316
7.931
34
4.05
FCF yield (avg)%
31.12
31.57
32.97
32.45
33.36
33.85
32.64
32.39
31.68
33.74
20.13
32.64
32.55
66
23.11
FCF margin%
15.86
13.11
14.05
11.55
9.52
8.28
7.87
10.34
13.05
11.40
23.96
10.34
11.47
76
1.223
FCF / Net incomex
0.709
0.662
0.634
0.636
0.715
0.738
0.768
0.841
0.931
0.911
0.853
0.841
0.726
73
12.17
ROIC%
1.32
4.05
1.71
0.68
0.40
0.40
2.76
2.40
2.18
2.10
27.57
2.18
1.91
41
3.48
Return on equity%
27.45
28.01
26.12
27.55
30.48
29.58
27.53
29.46
30.87
30.79
14.76
29.58
28.73
85
4.09
Return on assets%
18.68
19.72
18.15
16.40
19.15
20.20
22.73
21.23
20.33
17.80
12.01
20.33
19.44
86
4.73
EPS€
6.73
7.66
8.32
9.53
9.85
9.63
10.27
10.05
11.59
13.64
5.26
6.71%
8.78%
—
10.22
EPS growth%
19.47
19.81
17.58
19.05
19.25
20.65
22.33
22.51
20.68
18.44
18.90
20.68
19.64
66
4.37
Bookvalue per sh€
7.80
8.31
8.84
9.85
10.08
10.75
11.78
13.25
13.84
14.29
1.36
7.23%
7.79%
—
4.64
FCF per share€
1.22
1.38
1.25
1.35
1.32
1.26
1.26
1.34
1.20
1.22
1.66
(1.56%)
0.67%
—
0.99
Dividend per sh€
5.02
5.34
4.89
4.91
5.29
5.04
4.46
4.18
3.67
3.54
6.00
(7.71%)
(2.61%)
—
29.55
Div yield (avg)%
23.20
23.89
23.09
24.95
25.37
23.58
22.44
24.03
26.85
25.97
5.58
24.03
23.96
66
26.92
Payout ratio%
11.24
10.22
7.33
9.13
6.85
7.72
8.09
8.60
8.47
10.46
2.03
8.47
8.54
74
0.749
Shares (diluted)B
1.017
1.097
1.235
1.380
1.472
1.490
1.512
1.711
1.721
1.776
0.740
3.83%
5.70%
8
4.37
Buyback yield%
10.03
11.28
8.29
7.49
6.45
7.85
10.82
11.18
10.26
8.62
15.83
10.26
9.33
44
0.756
D/E ratiox
1.494
1.537
1.633
1.671
2.001
2.391
2.316
2.643
2.724
2.861
1.158
2.643
2.158
48
1.598
Enterprise value€B
1.464
1.400
1.557
1.661
1.734
2.029
2.102
2.195
2.553
2.465
2.511
7.29%
5.96%
91
0.658
LT debt€B
2.238
2.460
2.334
2.378
2.755
2.914
2.827
3.254
3.534
3.365
0.883
4.08%
3.81%
6
Revenue
€4.907B
8.90%
1.00×
Cost of revenue
€2.405B
9.01%
1.01×
Operating expenses
€1.062B
8.82%
0.99×
Property and equipment
15.32%