2.130
Revenue€B
3.751
4.154
4.410
4.853
5.173
5.618
6.072
6.465
6.923
7.342
2.374
7.25%
7.94%
63
21.02
Revenue growth%
17.67
15.76
17.64
19.21
20.04
17.41
17.36
18.96
20.30
20.78
27.44
18.96
18.31
29
7.51
Gross margin%
5.38
5.41
7.69
8.91
11.78
10.45
10.71
12.12
13.03
12.77
18.26
12.12
10.58
75
2.72
Operating margin%
20.74
18.53
21.43
18.58
16.79
19.52
17.10
17.84
14.85
12.76
17.97
17.10
18.18
39
29.02
Net margin%
5.06
6.58
9.56
9.58
10.59
10.43
10.98
12.58
10.52
10.48
9.86
10.52
10.46
33
23.51
P/E ratio (avg)x
36.75
34.26
36.98
38.41
35.29
38.32
40.46
41.45
43.40
43.31
33.12
41.45
38.36
63
26.68
EV/EBITx
28.15
25.86
26.94
27.36
27.88
29.96
28.13
24.95
21.97
19.81
18.63
24.95
27.15
79
17.29
FCF yield (avg)%
23.15
21.22
21.87
24.45
23.11
21.63
23.00
22.76
19.90
19.82
20.80
21.63
22.32
51
13.63
FCF margin%
6.08
6.15
5.93
6.41
4.03
3.44
6.18
7.01
4.67
6.07
23.47
6.07
6.07
71
1.184
FCF / Net incomex
1.512
1.655
1.678
1.724
1.681
1.804
1.660
1.576
1.712
1.758
1.741
1.712
1.680
74
8.69
ROIC%
8.69
7.68
10.25
11.35
8.74
7.43
4.77
3.12
4.47
5.27
17.10
4.77
7.55
17
24.66
Return on equity%
12.96
14.08
16.87
17.77
16.63
17.68
20.31
18.64
19.62
17.96
8.43
18.64
17.73
32
21.48
Return on assets%
17.99
19.74
20.18
18.34
20.70
21.88
19.63
17.01
14.48
12.71
25.60
17.01
18.99
68
18.51
EPS€
9.76
10.78
11.00
10.00
8.91
9.81
10.37
9.70
9.98
10.36
18.92
3.08%
1.40%
—
2.63
EPS growth%
29.70
29.11
29.54
31.02
32.90
34.51
35.64
38.55
40.22
42.14
12.70
38.55
33.70
40
16.05
Bookvalue per sh€
27.85
29.93
34.39
39.07
41.60
45.84
48.19
47.16
56.02
53.63
16.76
5.21%
8.42%
—
9.31
FCF per share€
13.41
14.40
13.50
13.86
11.91
12.49
11.49
10.91
11.41
12.15
17.93
0.39%
(1.99%)
—
5.01
Dividend per sh€
11.96
14.20
15.49
18.45
22.19
23.39
26.30
27.22
27.53
30.27
14.10
6.41%
11.52%
—
28.06
Div yield (avg)%
16.62
18.72
21.68
20.24
21.64
22.71
21.54
22.34
22.84
24.52
21.83
22.71
21.66
72
27.21
Payout ratio%
22.84
20.09
17.21
16.91
15.72
15.15
12.27
13.07
13.02
11.12
21.27
13.02
15.43
42
0.613
Shares (diluted)B
0.842
0.830
0.854
0.949
1.064
1.263
1.404
1.646
1.999
2.412
0.610
17.80%
12.84%
17
18.97
Buyback yield%
20.96
23.24
25.02
23.13
21.35
23.11
25.99
26.08
24.37
24.31
26.45
24.37
23.77
5
1.636
D/E ratiox
1.873
1.761
1.539
1.382
1.376
1.406
1.365
1.348
1.184
1.033
1.408
1.348
1.379
15
1.760
Enterprise value€B
3.664
3.640
3.730
4.011
4.458
5.010
5.276
4.941
4.650
4.593
1.609
0.60%
1.75%
45
7.683
LT debt€B
9.791
9.680
9.057
9.984
10.81
12.46
14.30
16.07
18.19
17.08
7.393
9.58%
6.93%
73
Revenue
€7.342B
7.94%
1.00×
Cost of revenue
€3.837B
7.76%
0.98×
Operating expenses
€1.048B
9.02%
1.10×
Property and equipment
15.95%