3.005
Revenue€B
2.547
2.678
2.887
2.979
3.077
3.306
3.497
3.705
3.814
4.018
3.309
5.48%
5.41%
42
24.86
Revenue growth%
16.63
15.71
17.64
15.25
14.87
13.73
11.38
10.89
13.81
14.70
4.90
13.73
14.78
56
11.50
Gross margin%
7.08
9.30
10.15
8.17
10.44
10.68
8.17
7.06
7.25
5.57
23.93
7.25
8.17
14
14.36
Operating margin%
29.31
28.96
30.68
30.59
31.30
30.44
30.36
33.22
31.35
33.84
5.72
31.35
30.63
31
23.96
Net margin%
9.12
8.82
6.88
8.92
11.32
9.86
11.54
14.33
11.54
12.84
22.93
11.54
10.59
57
11.61
P/E ratio (avg)x
37.12
37.44
38.18
40.61
43.45
38.50
38.88
34.59
34.09
32.77
24.54
34.59
37.81
50
18.37
EV/EBITx
15.31
17.53
18.35
18.59
18.25
19.23
19.51
19.06
20.95
20.46
17.85
19.51
18.82
54
15.52
FCF yield (avg)%
10.42
8.70
7.02
7.50
4.73
1.91
2.96
0.40
0.40
0.40
6.51
0.40
3.85
35
13.05
FCF margin%
6.59
8.57
8.24
9.18
7.30
7.18
9.17
10.07
7.99
10.66
8.69
9.17
8.40
64
1.355
FCF / Net incomex
0.880
0.955
0.893
0.953
0.974
0.892
0.944
0.859
0.886
0.813
1.145
0.886
0.892
44
11.06
ROIC%
13.48
16.38
13.52
11.43
10.43
8.45
10.50
12.55
10.85
9.39
28.80
10.50
11.14
71
8.82
Return on equity%
10.61
10.48
12.90
12.51
14.77
15.07
16.99
18.76
20.06
17.16
21.81
17.16
14.92
41
26.14
Return on assets%
10.77
9.33
11.71
12.70
12.30
11.91
13.71
13.74
12.78
11.31
13.11
12.78
12.11
45
1.04
EPS€
2.74
2.79
2.91
2.69
2.56
2.69
2.75
3.01
2.71
2.54
1.13
(0.17%)
(0.96%)
—
26.30
EPS growth%
18.73
21.54
23.20
22.90
22.43
24.83
26.97
25.26
23.70
25.37
21.84
25.26
23.45
46
1.22
Bookvalue per sh€
2.57
2.63
2.96
3.46
3.49
4.02
4.54
5.31
6.29
7.07
2.58
15.15%
12.20%
—
3.03
FCF per share€
2.04
2.42
2.65
3.20
3.41
3.63
3.62
3.73
4.15
4.17
2.93
4.12%
8.83%
—
3.57
Dividend per sh€
2.52
2.21
2.40
2.46
2.30
2.02
2.21
2.15
1.99
1.76
2.60
(5.16%)
(4.75%)
—
21.32
Div yield (avg)%
17.85
17.95
17.43
19.94
19.32
21.80
19.43
17.49
17.27
16.46
24.31
17.49
17.90
20
4.15
Payout ratio%
19.54
16.63
19.08
20.31
21.30
18.59
20.97
23.24
22.50
22.99
14.35
22.50
20.64
37
0.684
Shares (diluted)B
1.072
1.089
1.102
1.114
1.061
1.132
1.129
1.160
1.349
1.549
0.667
7.87%
4.14%
23
24.47
Buyback yield%
9.01
9.44
7.02
5.67
2.70
0.97
1.40
1.15
0.40
2.55
22.79
1.15
2.63
20
0.700
D/E ratiox
0.890
0.913
1.080
1.174
1.338
1.547
1.827
1.816
1.944
1.972
0.355
1.827
1.443
51
0.755
Enterprise value€B
0.499
0.487
0.572
0.600
0.656
0.652
0.642
0.712
0.726
0.790
2.705
3.78%
5.19%
63
2.572
LT debt€B
5.431
6.505
6.494
6.524
6.680
7.422
8.536
8.970
8.794
10.30
0.407
9.04%
7.91%
74
Revenue
€4.018B
5.41%
1.00×
Cost of revenue
€2.813B
5.41%
1.00×
Operating expenses
€793.7M
4.62%
0.93×
Property and equipment
13.67%