27.70
Revenue€B
28.14
28.72
29.03
29.63
30.75
32.34
33.44
34.83
35.63
37.04
29.12
3.79%
2.95%
40
26.49
Revenue growth%
4.77
7.06
9.12
7.92
8.88
9.52
10.62
8.95
8.46
7.53
28.22
8.95
8.67
7
18.94
Gross margin%
19.08
16.45
18.06
17.17
18.82
18.25
15.34
12.55
13.74
16.62
11.45
15.34
16.89
74
6.27
Operating margin%
9.65
9.50
8.88
9.61
9.81
8.58
11.27
9.36
12.35
9.54
2.13
9.54
9.57
14
23.43
Net margin%
10.40
12.52
11.63
9.55
9.71
7.34
6.81
6.03
6.23
7.05
11.65
6.81
8.45
43
29.01
P/E ratio (avg)x
8.738
9.043
10.27
11.47
11.24
11.53
12.82
12.95
12.30
12.89
10.56
12.82
11.50
25
20.10
EV/EBITx
31.82
34.17
32.03
31.30
35.61
33.56
34.19
33.77
36.72
35.39
17.69
34.19
33.97
13
23.85
FCF yield (avg)%
13.21
12.66
13.43
14.27
14.94
16.91
17.38
15.21
17.22
19.12
29.95
17.22
15.07
95
2.27
FCF margin%
25.81
22.86
20.60
19.24
19.40
18.97
17.97
15.88
15.93
14.17
12.78
15.93
19.11
90
1.119
FCF / Net incomex
0.492
0.435
0.438
0.462
0.453
0.427
0.401
0.409
0.393
0.394
0.972
0.401
0.431
89
15.94
ROIC%
12.33
11.94
14.61
17.33
19.91
19.03
17.28
15.57
12.61
11.53
13.87
15.57
15.09
76
7.00
Return on equity%
3.80
1.52
0.40
0.40
0.40
2.98
5.55
3.87
1.07
3.93
26.68
3.87
2.25
85
7.83
Return on assets%
15.80
14.65
17.39
15.52
14.53
12.89
15.00
15.30
13.01
14.37
6.10
14.37
14.83
64
7.48
EPS€
3.41
3.56
3.13
3.28
3.01
2.86
3.06
2.82
2.77
2.59
7.66
(2.96%)
(2.42%)
—
27.33
EPS growth%
9.32
7.73
4.74
3.07
3.31
3.02
2.94
1.90
4.61
7.46
15.33
3.02
3.96
90
5.73
Bookvalue per sh€
6.54
7.03
7.74
9.04
10.44
12.46
12.52
13.54
14.35
15.94
3.17
8.84%
9.17%
—
3.78
FCF per share€
1.73
1.71
1.70
1.72
1.73
1.63
1.46
1.52
1.46
1.31
7.54
(5.47%)
(3.44%)
—
5.64
Dividend per sh€
10.93
12.34
14.07
14.16
15.19
16.79
16.74
15.41
15.62
17.57
3.50
2.96%
4.49%
—
23.35
Div yield (avg)%
17.62
17.76
18.97
16.02
15.80
17.31
14.93
12.72
12.70
12.99
24.49
12.99
15.91
16
20.89
Payout ratio%
1.70
3.04
4.16
5.61
8.06
8.05
9.90
12.72
11.63
9.90
13.79
9.90
8.06
39
1.978
Shares (diluted)B
1.844
1.990
2.080
2.311
2.528
2.697
2.810
2.639
2.789
2.884
1.939
2.67%
5.14%
33
3.87
Buyback yield%
32.47
32.44
34.75
34.95
33.97
36.65
35.69
36.73
35.73
34.00
21.02
35.73
34.85
66
1.330
D/E ratiox
0.990
0.919
0.961
0.874
0.925
1.005
0.971
1.066
0.983
1.043
1.194
1.005
0.977
28
16.79
Enterprise value€B
5.159
5.970
5.949
6.858
7.882
7.931
8.112
8.590
9.570
10.29
21.89
5.48%
6.68%
37
19.60
LT debt€B
21.73
22.80
25.49
27.69
30.91
29.85
28.32
30.70
30.95
36.13
19.19
3.17%
6.75%
31
Revenue
€37.04B
2.95%
1.00×
Cost of revenue
€21.32B
3.12%
1.02×
Operating expenses
€3.806B
2.88%
0.99×
Property and equipment
21.02%