1.328
Revenue€B
3.765
3.969
4.207
4.408
4.674
4.867
5.176
5.404
5.622
5.758
1.409
4.26%
4.96%
85
4.38
Revenue growth%
21.15
22.14
20.84
20.64
22.07
20.15
22.23
21.76
20.04
17.53
13.61
20.15
21.00
39
28.34
Gross margin%
7.43
7.27
9.69
10.04
9.78
8.93
8.92
8.49
10.74
11.64
3.56
8.93
9.31
70
20.00
Operating margin%
17.48
17.64
15.04
14.28
14.55
12.98
14.60
16.06
13.50
12.99
12.19
13.50
14.58
30
27.22
Net margin%
5.13
3.59
5.79
4.97
6.16
6.03
8.14
8.55
8.23
6.73
16.73
8.14
6.10
74
10.32
P/E ratio (avg)x
48.09
54.42
54.30
51.66
57.77
54.62
54.19
54.39
52.44
57.42
34.43
54.39
54.35
66
22.00
EV/EBITx
32.45
35.50
39.39
42.30
45.50
49.35
57.81
68.92
70.34
81.55
21.13
68.92
47.43
14
17.91
FCF yield (avg)%
11.29
9.21
10.03
11.41
11.54
13.23
12.79
15.49
15.00
12.15
6.30
13.23
11.84
18
11.31
FCF margin%
8.61
9.31
9.10
8.35
9.57
9.87
9.04
9.02
7.46
7.36
28.39
9.02
9.03
66
0.874
FCF / Net incomex
0.799
0.733
0.697
0.672
0.625
0.689
0.779
0.815
0.926
0.886
1.185
0.815
0.756
89
29.69
ROIC%
29.89
31.33
33.36
35.37
32.92
34.97
34.91
34.42
31.85
29.99
16.24
34.42
33.14
65
3.77
Return on equity%
28.12
30.15
30.86
32.46
31.25
29.95
31.78
29.44
28.60
26.30
12.70
29.44
30.05
17
10.45
Return on assets%
9.92
8.23
10.78
7.87
6.22
9.10
10.07
7.53
9.24
9.28
18.37
9.24
9.17
19
2.46
EPS€
3.82
3.86
3.45
3.21
3.32
3.36
3.08
3.35
3.14
3.27
2.69
(0.29%)
(2.79%)
—
7.74
EPS growth%
22.33
25.13
28.11
25.42
27.48
28.86
26.98
28.18
29.28
29.71
2.31
28.86
27.79
42
1.69
Bookvalue per sh€
1.56
1.67
1.72
1.88
1.99
2.17
2.35
2.38
2.71
3.20
4.38
9.99%
7.42%
—
2.16
FCF per share€
0.90
0.83
0.72
0.74
0.76
0.67
0.66
0.57
0.58
0.58
2.23
(5.25%)
(4.28%)
—
2.31
Dividend per sh€
5.77
5.49
5.91
5.74
5.52
6.15
5.80
5.83
5.51
6.27
4.25
2.57%
2.01%
—
21.76
Div yield (avg)%
22.31
20.33
23.28
24.68
23.33
22.97
23.19
25.25
22.58
21.00
11.00
22.97
23.08
11
10.96
Payout ratio%
4.34
4.26
3.78
2.31
0.40
0.40
2.69
4.75
2.19
1.13
29.55
2.19
2.50
48
1.046
Shares (diluted)B
0.838
0.891
0.989
1.120
1.126
1.055
1.115
1.065
0.977
1.052
1.040
(1.35%)
2.33%
22
13.24
Buyback yield%
16.08
15.90
16.80
14.89
14.93
13.33
14.24
15.85
16.23
18.34
19.95
15.85
15.88
34
1.016
D/E ratiox
1.363
1.467
1.536
1.775
1.724
1.931
2.016
2.190
2.346
2.312
0.694
2.190
1.853
9
2.246
Enterprise value€B
0.255
0.226
0.193
0.206
0.185
0.169
0.170
0.171
0.173
0.168
1.618
(1.86%)
(5.22%)
46
0.773
LT debt€B
1.882
2.034
2.324
2.607
2.621
2.437
2.384
2.471
2.258
2.577
1.384
(0.34%)
3.33%
45
Revenue
€5.758B
4.96%
1.00×
Cost of revenue
€2.861B
4.86%
0.99×
Operating expenses
€1.172B
5.44%
1.05×
Property and equipment
17.94%
Cash and investments
17.24%
Spread over hurdle
11.71%