4.145
Revenue€B
5.289
5.390
5.432
5.505
5.594
5.789
5.922
6.016
6.027
6.017
4.477
1.47%
1.41%
23
3.91
Revenue growth%
9.36
10.62
12.31
13.27
14.29
15.21
16.32
18.12
20.23
17.34
23.55
17.34
14.75
8
2.72
Gross margin%
33.74
35.20
36.76
34.86
35.26
35.21
37.97
38.41
36.86
38.23
27.06
37.97
36.01
78
5.33
Operating margin%
22.09
20.37
18.08
18.89
15.95
16.71
14.43
12.92
13.17
11.71
25.24
13.17
16.33
28
6.31
Net margin%
3.80
4.78
3.66
4.77
4.02
1.61
2.39
3.48
3.08
1.23
25.84
2.39
3.57
63
7.373
P/E ratio (avg)x
8.815
9.130
9.766
11.01
11.72
12.81
12.20
12.01
14.15
13.90
9.308
12.81
11.87
31
17.57
EV/EBITx
36.09
41.02
40.58
37.00
35.55
36.43
32.93
33.02
29.67
27.51
22.10
32.93
35.82
34
22.78
FCF yield (avg)%
4.21
5.51
7.38
8.75
7.08
5.63
6.96
5.62
3.15
3.38
20.50
5.62
5.62
92
12.65
FCF margin%
29.65
28.72
29.03
29.00
27.60
29.81
27.40
28.68
27.96
29.26
27.21
28.68
28.86
72
1.240
FCF / Net incomex
0.289
0.315
0.276
0.255
0.266
0.288
0.262
0.257
0.244
0.230
0.831
0.257
0.264
26
17.57
ROIC%
29.11
28.41
30.98
32.06
32.97
30.88
30.40
30.60
29.01
31.65
18.61
30.60
30.74
6
5.10
Return on equity%
28.68
26.78
29.54
26.73
25.55
26.05
23.77
25.24
23.36
23.93
27.23
23.93
25.80
52
22.70
Return on assets%
12.69
9.83
8.59
8.57
8.91
7.84
8.58
8.99
7.38
8.86
21.50
8.58
8.73
72
21.38
EPS€
13.03
13.30
12.34
11.54
10.43
11.27
10.46
11.90
10.79
11.16
22.04
1.36%
(1.62%)
—
20.66
EPS growth%
17.66
20.26
18.73
18.80
16.28
18.38
15.80
18.17
17.79
18.03
17.09
18.03
18.10
81
20.18
Bookvalue per sh€
3.05
3.28
3.26
3.35
3.03
2.67
2.85
2.62
2.63
2.40
15.40
(4.53%)
(1.67%)
—
10.68
FCF per share€
4.24
4.06
3.77
3.45
3.90
4.28
4.30
4.85
4.82
4.43
12.40
2.58%
0.18%
—
14.77
Dividend per sh€
3.23
3.25
3.60
3.37
3.06
2.87
3.00
2.97
2.71
2.57
14.20
(3.44%)
(1.80%)
—
24.35
Div yield (avg)%
24.28
23.30
20.35
21.45
22.71
21.06
20.07
21.81
21.60
21.53
18.94
21.53
21.57
35
17.71
Payout ratio%
2.33
5.11
4.96
7.77
8.70
7.43
8.59
6.81
7.20
5.17
19.16
7.20
7.01
73
247.0
Shares (diluted)M
361.5
364.6
389.2
379.5
441.7
459.4
459.9
477.7
508.1
580.5
253.6
5.62%
6.58%
13
18.92
Buyback yield%
4.97
4.76
7.05
9.54
10.56
10.54
11.91
13.04
15.53
17.54
24.69
13.04
10.55
29
0.581
D/E ratiox
1.055
1.022
1.071
1.205
1.231
1.351
1.411
1.399
1.394
1.445
1.041
1.399
1.291
27
2.774
Enterprise value€B
1.511
1.350
1.315
1.435
1.292
1.230
1.302
1.206
1.300
1.153
0.666
(2.26%)
(3.05%)
16
4.348
LT debt€B
2.639
2.417
2.218
1.983
1.862
1.857
1.982
1.966
2.101
2.242
4.150
3.78%
(1.34%)
89
Revenue
€6.017B
1.41%
1.00×
Cost of revenue
€3.713B
1.38%
1.00×
Operating expenses
€1.209B
1.71%
1.03×
Goodwill & intangibles
17.56%
Property and equipment
15.00%