11.64
Revenue€B
6.837
7.425
8.040
8.779
9.560
10.15
10.88
11.73
12.86
13.81
12.72
7.63%
8.17%
43
20.56
Revenue growth%
20.15
17.60
15.89
14.49
17.04
19.72
18.20
16.76
14.75
16.59
5.86
16.76
16.90
38
16.27
Gross margin%
5.73
4.37
4.02
3.50
2.81
0.40
0.40
2.73
3.76
1.28
29.64
1.28
3.16
51
23.81
Operating margin%
7.13
4.44
3.38
0.94
0.40
2.27
3.49
4.06
3.45
4.07
19.97
3.49
3.47
48
14.46
Net margin%
0.40
0.40
1.30
3.89
3.27
0.40
0.40
0.40
0.40
2.17
12.73
0.40
0.40
41
31.45
P/E ratio (avg)x
14.14
16.43
18.56
18.08
20.19
20.69
20.83
20.00
20.18
20.29
11.49
20.29
20.09
9
19.75
EV/EBITx
31.22
29.32
28.33
31.26
29.42
26.77
27.15
25.61
27.41
30.23
35.03
27.15
28.83
46
19.33
FCF yield (avg)%
16.54
17.96
20.28
18.45
18.41
20.02
22.87
21.97
23.19
23.89
27.01
22.87
20.15
28
27.78
FCF margin%
4.73
4.54
7.06
4.91
5.56
5.27
2.74
2.56
0.60
1.84
29.67
2.56
4.63
34
0.659
FCF / Net incomex
0.799
0.814
0.839
0.795
0.701
0.724
0.683
0.609
0.605
0.541
1.469
0.609
0.712
32
24.30
ROIC%
15.38
13.28
10.48
11.45
9.12
8.61
6.66
8.01
6.01
6.09
3.50
6.66
8.86
42
5.27
Return on equity%
1.52
0.40
0.40
1.20
2.45
0.40
0.40
0.49
0.40
0.40
7.27
0.40
0.40
7
4.93
Return on assets%
20.48
20.38
19.85
19.44
17.05
19.84
22.66
24.07
25.19
28.10
12.57
24.07
20.43
83
26.31
EPS€
27.37
31.70
31.86
33.83
35.30
41.13
47.11
54.98
59.72
64.07
27.17
12.66%
10.52%
—
25.32
EPS growth%
0.40
0.70
0.40
0.46
0.40
3.04
4.39
5.52
7.92
5.27
21.34
5.27
1.87
15
20.18
Bookvalue per sh€
15.47
16.10
15.16
17.45
17.50
19.50
18.79
21.73
22.27
21.17
25.35
3.88%
3.89%
—
28.03
FCF per share€
14.88
12.76
11.30
12.24
12.50
13.03
12.67
11.85
11.76
12.18
16.58
(0.52%)
(3.39%)
—
19.07
Dividend per sh€
32.26
34.19
37.39
40.68
45.38
49.92
51.69
53.45
60.01
67.14
8.04
8.15%
7.84%
—
13.19
Div yield (avg)%
27.61
28.20
28.37
31.13
30.27
27.41
28.56
31.49
30.12
32.49
6.86
30.12
29.34
40
14.90
Payout ratio%
17.29
14.34
11.49
10.39
8.65
7.99
8.99
8.30
10.63
11.77
16.47
8.99
10.51
38
162.5
Shares (diluted)M
187.8
170.7
168.0
170.1
160.7
170.1
172.6
173.0
194.7
214.8
162.0
5.98%
0.83%
9
20.67
Buyback yield%
19.88
20.66
20.54
21.53
19.38
20.69
19.61
18.78
16.80
17.68
9.86
18.78
19.74
27
0.874
D/E ratiox
3.011
2.898
3.475
4.142
4.707
5.414
6.041
6.927
8.001
7.888
1.046
6.927
5.061
52
11.80
Enterprise value€B
11.77
11.47
11.60
11.21
10.92
9.428
8.782
9.381
9.383
8.473
3.111
(4.95%)
(3.38%)
42
15.01
LT debt€B
4.934
4.367
4.093
3.863
3.966
4.314
4.248
4.633
4.281
4.456
8.860
2.36%
(0.81%)
91
Revenue
€13.81B
8.17%
1.00×
Cost of revenue
€8.870B
8.12%
1.00×
Operating expenses
€2.460B
8.37%
1.02×
Cash and investments
19.63%
Goodwill & intangibles
19.20%
Property and equipment
16.04%