2.754
Revenue€B
11.68
12.37
13.15
13.42
13.98
14.45
15.35
15.98
16.40
17.00
2.936
3.99%
4.47%
45
6.26
Revenue growth%
17.46
16.64
17.72
19.24
21.62
20.60
20.49
23.41
24.58
23.51
25.28
23.41
20.54
47
17.44
Gross margin%
2.48
0.40
0.40
0.40
0.40
0.40
0.73
0.40
0.40
1.39
15.33
0.40
0.40
93
10.61
Operating margin%
24.18
22.91
25.21
22.43
21.66
21.58
22.85
20.49
18.08
20.51
23.81
20.51
22.05
28
9.45
Net margin%
26.68
27.48
26.16
26.30
29.03
30.12
31.74
29.36
31.97
29.42
18.24
30.12
29.19
95
22.44
P/E ratio (avg)x
20.64
21.25
18.29
18.98
17.71
18.41
16.12
13.89
14.03
14.88
17.33
14.88
18.00
19
33.98
EV/EBITx
6.299
5.892
5.391
5.599
5.203
5.721
6.220
6.808
7.506
6.992
19.96
6.808
6.056
34
8.17
FCF yield (avg)%
23.75
25.79
26.59
24.02
25.74
24.17
27.13
29.20
30.22
31.60
22.50
29.20
26.19
13
19.06
FCF margin%
22.93
20.56
22.13
22.87
24.19
24.03
26.42
28.98
27.50
27.78
3.83
27.50
24.11
16
1.259
FCF / Net incomex
0.694
0.728
0.856
0.956
1.117
1.174
1.193
1.275
1.385
1.586
0.515
1.275
1.145
49
8.54
ROIC%
23.23
21.01
19.78
18.68
16.45
17.94
17.76
18.67
19.43
20.13
9.42
18.67
19.06
37
22.90
Return on equity%
22.77
21.88
19.95
18.01
17.09
16.52
19.12
16.34
16.85
13.86
7.75
16.52
17.55
61
2.40
Return on assets%
4.59
2.17
4.58
1.76
1.35
1.39
2.42
0.40
1.45
0.40
14.54
1.39
1.61
51
4.25
EPS€
4.48
5.18
5.96
5.73
6.26
5.90
5.90
6.38
7.15
7.60
4.72
3.97%
5.88%
—
2.29
EPS growth%
30.04
32.61
32.18
29.26
30.36
31.51
30.29
31.60
34.12
31.64
27.54
31.60
31.55
51
4.49
Bookvalue per sh€
3.18
3.20
3.57
4.14
4.51
4.93
5.21
4.99
4.88
5.55
1.16
4.27%
7.34%
—
3.76
FCF per share€
1.85
2.01
2.14
1.99
1.91
1.80
1.80
1.92
1.84
1.63
0.80
(3.12%)
(2.05%)
—
4.24
Dividend per sh€
5.67
6.31
6.70
6.92
6.77
7.39
7.30
7.97
9.14
8.49
0.72
4.62%
4.37%
—
21.36
Div yield (avg)%
8.27
9.95
12.66
9.73
10.38
8.59
6.49
7.66
6.51
7.65
21.57
7.65
8.43
37
3.83
Payout ratio%
3.29
2.45
4.16
5.90
7.21
9.09
10.88
12.88
12.67
14.59
11.01
12.67
8.15
33
2.605
Shares (diluted)B
2.169
2.053
2.084
2.116
2.342
2.171
2.298
2.074
1.922
1.773
2.535
(5.42%)
(2.46%)
60
16.54
Buyback yield%
26.99
28.25
27.31
24.36
24.17
22.68
22.10
19.86
22.16
23.95
7.58
22.16
24.06
47
0.673
D/E ratiox
2.354
2.468
2.544
3.019
3.064
3.031
3.053
3.419
4.026
4.058
1.617
3.419
3.042
30
6.035
Enterprise value€B
6.344
6.420
6.687
6.709
7.095
8.400
9.642
10.23
11.03
12.08
13.97
11.23%
7.86%
71
1.569
LT debt€B
13.46
15.21
14.57
14.62
14.61
14.91
15.98
17.69
20.66
19.80
17.07
6.28%
3.75%
62
Revenue
€17.00B
4.47%
1.00×
Cost of revenue
€10.61B
4.59%
1.01×
Operating expenses
€3.208B
4.65%
1.02×
Goodwill & intangibles
21.58%
Property and equipment
20.75%