2.698
Revenue€B
3.641
3.713
3.819
3.883
3.997
4.208
4.351
4.531
4.669
4.849
2.853
3.94%
3.41%
57
28.73
Revenue growth%
19.77
22.00
19.38
21.04
23.21
25.49
28.35
26.01
23.22
21.88
17.98
25.49
22.60
50
29.06
Gross margin%
1.05
0.57
0.40
0.40
0.40
0.40
2.16
1.35
3.77
1.69
18.37
1.69
0.81
9
29.04
Operating margin%
18.89
19.29
16.36
17.12
14.86
14.49
13.56
15.11
14.82
17.39
26.66
14.82
15.74
74
11.51
Net margin%
31.99
31.84
30.38
31.45
29.71
28.42
27.55
29.46
31.82
33.85
24.07
29.46
30.92
83
37.14
P/E ratio (avg)x
33.18
38.50
38.00
42.19
42.18
42.55
48.39
54.00
57.33
56.37
20.85
54.00
42.37
40
21.76
EV/EBITx
18.23
18.78
19.47
21.37
19.64
17.81
20.28
21.28
24.20
24.84
28.94
21.28
19.96
49
18.36
FCF yield (avg)%
12.69
10.59
7.98
9.50
7.62
4.88
7.38
4.84
6.45
8.18
15.34
6.45
7.80
27
4.62
FCF margin%
10.69
8.37
8.78
6.86
6.36
8.83
9.81
9.10
6.52
7.58
23.64
8.83
8.58
60
0.230
FCF / Net incomex
2.099
2.127
2.342
2.369
2.427
2.736
2.903
3.397
4.037
4.647
1.548
3.397
2.582
39
4.19
ROIC%
23.91
23.22
23.97
22.89
21.31
23.24
25.16
27.36
28.60
29.03
15.74
27.36
23.94
53
26.77
Return on equity%
25.58
26.69
26.41
26.49
24.11
25.06
23.15
24.78
23.14
24.62
8.98
24.62
24.92
5
6.00
Return on assets%
0.40
1.35
0.40
0.40
1.84
0.40
1.64
4.10
3.90
1.55
4.01
1.64
1.45
9
22.89
EPS€
32.34
34.78
32.15
33.64
31.95
31.44
29.66
30.87
32.64
30.15
25.48
(1.15%)
(1.71%)
—
24.63
EPS growth%
3.24
4.66
3.92
1.24
0.40
0.54
0.40
0.40
0.40
3.36
26.52
0.40
0.89
83
14.50
Bookvalue per sh€
26.68
29.05
31.44
29.93
29.45
27.25
25.38
28.42
32.57
35.63
34.77
3.88%
3.14%
—
30.64
FCF per share€
9.49
8.89
9.27
9.31
9.25
9.31
9.85
10.99
12.15
13.22
7.19
7.40%
2.85%
—
23.11
Dividend per sh€
22.72
24.97
25.74
24.75
24.87
26.33
27.24
29.02
25.15
27.11
31.97
1.74%
0.96%
—
19.65
Div yield (avg)%
29.71
27.56
28.93
26.50
24.24
22.93
24.09
24.89
24.26
24.24
20.24
24.24
24.58
56
16.76
Payout ratio%
23.00
24.12
25.44
26.45
26.83
29.68
28.17
30.75
29.47
26.73
7.43
29.47
26.78
29
64.40
Shares (diluted)M
57.81
54.47
46.85
46.86
46.14
48.10
40.90
42.43
41.50
42.24
65.77
(1.75%)
(2.82%)
55
11.44
Buyback yield%
18.76
17.65
19.08
17.88
16.61
16.32
19.17
19.14
21.01
21.88
8.69
19.17
18.92
15
0.269
D/E ratiox
0.240
0.228
0.203
0.199
0.202
0.182
0.166
0.175
0.179
0.180
1.162
0.179
0.190
87
1.321
Enterprise value€B
1.457
1.301
1.374
1.298
1.355
1.431
1.506
1.401
1.505
1.505
0.377
2.13%
(0.80%)
75
966.5
LT debt€M
449.1
511.6
515.6
496.2
530.1
505.1
561.2
513.6
565.0
565.4
588.0
1.30%
1.81%
38
Revenue
€4.849B
3.41%
1.00×
Cost of revenue
€3.394B
3.41%
1.00×
Operating expenses
€1.038B
3.78%
1.04×
Property and equipment
16.54%
Spread over hurdle
(5.19%)