2.576
Revenue€B
1.759
1.890
1.997
2.169
2.341
2.530
2.716
2.830
3.059
3.228
2.711
6.64%
7.12%
71
2.52
Revenue growth%
16.49
14.12
16.60
17.42
15.45
17.44
15.95
12.95
15.79
14.69
9.24
15.79
15.87
10
12.48
Gross margin%
16.27
17.00
17.36
15.44
15.15
12.91
11.60
11.42
10.12
9.31
11.75
11.42
14.03
39
18.03
Operating margin%
0.40
2.70
5.54
7.83
6.73
7.60
9.16
7.45
7.05
4.35
28.31
7.45
6.89
47
25.90
Net margin%
35.26
35.70
36.87
39.67
41.81
41.73
43.66
43.92
43.42
44.79
17.12
43.66
41.77
63
8.454
P/E ratio (avg)x
23.50
22.45
21.57
20.03
17.57
16.60
14.35
14.19
14.17
14.08
33.15
14.19
17.08
82
27.64
EV/EBITx
45.91
53.87
54.71
52.65
53.19
55.05
52.66
52.92
56.33
55.66
25.03
55.05
53.53
91
11.25
FCF yield (avg)%
8.83
9.88
10.83
8.74
8.22
6.36
5.91
3.56
3.00
3.92
19.79
3.92
7.29
30
24.19
FCF margin%
22.19
21.83
20.53
18.39
16.72
18.54
20.37
18.67
17.81
19.04
27.11
18.67
18.85
61
0.127
FCF / Net incomex
1.535
1.589
1.766
1.790
1.701
1.750
1.806
1.764
1.658
1.765
0.461
1.764
1.757
90
28.15
ROIC%
25.46
22.84
25.58
23.81
23.58
21.22
19.04
16.84
18.33
17.29
9.78
18.33
22.03
56
8.24
Return on equity%
5.22
7.78
6.93
9.70
10.61
13.48
10.48
10.09
13.05
13.97
25.87
13.05
10.29
86
9.86
Return on assets%
3.69
0.83
1.30
3.52
4.37
7.27
6.32
5.09
2.17
2.27
3.86
5.09
3.60
30
3.42
EPS€
2.85
3.27
3.43
3.78
3.74
3.82
4.35
4.07
3.97
4.52
3.62
3.85%
6.21%
—
20.34
EPS growth%
13.85
16.75
14.14
15.55
18.42
17.85
18.67
16.54
13.82
13.82
8.67
16.54
16.05
35
5.00
Bookvalue per sh€
1.92
1.87
2.13
2.38
2.16
2.21
2.10
2.18
2.32
2.55
1.93
3.38%
1.90%
—
3.20
FCF per share€
2.81
2.82
2.97
3.35
3.88
3.98
4.03
4.26
4.49
4.58
3.05
3.36%
6.77%
—
4.38
Dividend per sh€
6.28
6.35
7.63
8.89
8.76
9.37
9.20
9.94
11.31
13.39
2.62
8.86%
8.62%
—
9.19
Div yield (avg)%
11.30
9.43
10.02
10.00
7.96
5.64
7.50
5.87
4.39
3.49
26.57
5.64
7.73
61
13.70
Payout ratio%
5.00
3.46
6.06
7.86
6.46
5.98
7.99
9.61
6.64
4.10
16.59
6.64
6.26
85
591.4
Shares (diluted)M
495.8
475.8
447.3
468.7
437.6
411.0
388.8
359.3
393.7
410.7
604.7
(1.26%)
(1.18%)
40
25.05
Buyback yield%
14.05
13.53
13.20
15.57
14.40
15.85
14.71
15.61
17.30
14.42
12.71
15.61
14.57
50
1.754
D/E ratiox
0.474
0.472
0.514
0.534
0.508
0.495
0.456
0.492
0.476
0.532
0.992
0.492
0.493
51
2.679
Enterprise value€B
0.640
0.660
0.593
0.534
0.502
0.504
0.541
0.538
0.570
0.526
2.557
0.96%
(2.35%)
17
0.665
LT debt€B
1.018
0.901
0.860
0.767
0.703
0.631
0.557
0.508
0.523
0.465
0.801
(7.94%)
(7.08%)
47
Revenue
€3.228B
7.12%
1.00×
Cost of revenue
€1.710B
7.01%
0.99×
Operating expenses
€476.1M
7.01%
0.99×
Property and equipment
15.06%