2.180
Revenue€B
1.242
1.363
1.472
1.568
1.729
1.865
2.025
2.161
2.324
2.514
2.362
7.77%
8.02%
89
25.09
Revenue growth%
28.17
30.83
30.85
28.64
26.28
26.34
26.40
26.94
25.59
25.32
23.26
26.34
26.67
9
4.09
Gross margin%
17.86
18.33
19.61
21.12
23.46
25.52
27.02
29.32
28.77
30.81
16.63
28.77
24.49
69
6.37
Operating margin%
28.99
31.01
31.53
32.25
29.49
27.31
25.98
25.88
28.07
27.93
26.81
27.31
28.53
57
23.67
Net margin%
15.00
16.15
16.25
13.67
13.75
13.42
14.92
16.28
14.34
14.09
10.77
14.34
14.63
18
12.54
P/E ratio (avg)x
29.19
27.76
30.08
29.76
27.89
30.11
28.28
27.76
28.10
31.49
34.93
28.28
28.73
73
10.15
EV/EBITx
27.28
28.12
30.43
32.82
35.10
35.13
39.56
42.96
42.44
45.79
14.13
42.44
35.12
67
23.88
FCF yield (avg)%
6.16
8.94
7.06
7.02
9.19
9.67
11.15
9.11
9.17
10.88
20.53
9.67
9.14
36
22.28
FCF margin%
20.44
22.55
23.09
22.52
23.25
20.76
22.30
23.93
25.92
24.46
12.46
23.93
22.82
35
0.373
FCF / Net incomex
1.568
1.630
1.842
1.918
1.793
1.606
1.546
1.496
1.577
1.665
1.658
1.577
1.618
22
10.66
ROIC%
4.15
2.56
2.09
3.60
3.55
3.29
2.05
1.38
0.40
0.40
24.04
1.38
2.33
83
27.23
Return on equity%
24.18
21.57
24.13
22.33
19.71
20.88
18.37
15.78
15.31
13.53
10.20
15.78
20.30
47
20.36
Return on assets%
3.27
1.42
3.71
1.67
3.25
1.40
3.57
0.73
0.40
1.58
10.64
1.40
1.63
78
3.86
EPS€
3.62
3.78
4.00
4.62
5.16
6.03
6.94
7.63
7.84
7.90
4.03
8.91%
9.07%
—
28.32
EPS growth%
0.40
0.43
0.40
0.40
0.57
1.60
2.14
1.23
0.40
0.40
11.48
1.23
0.41
7
2.09
Bookvalue per sh€
9.84
9.25
8.14
8.22
7.04
7.41
8.02
7.53
7.21
7.28
11.97
0.66%
(2.51%)
—
10.08
FCF per share€
3.53
3.21
3.14
2.81
2.62
2.77
2.57
2.22
2.25
2.35
14.33
(2.19%)
(5.32%)
—
10.37
Dividend per sh€
2.40
2.44
2.14
2.24
2.20
2.32
2.23
2.15
2.27
2.40
14.32
1.71%
(0.55%)
—
22.61
Div yield (avg)%
24.83
27.56
29.48
26.97
29.04
27.89
25.15
27.28
29.95
31.32
23.05
27.89
27.72
59
28.41
Payout ratio%
28.72
29.88
30.14
27.98
28.25
29.19
29.70
29.86
27.53
30.02
23.19
29.70
29.45
75
134.8
Shares (diluted)M
213.4
218.2
251.8
302.9
328.7
360.9
403.3
460.2
501.1
578.1
133.8
11.95%
11.08%
24
26.31
Buyback yield%
18.69
19.26
21.88
20.04
20.57
19.58
20.27
22.82
21.01
19.04
29.21
20.27
20.16
20
1.139
D/E ratiox
0.539
0.537
0.545
0.589
0.637
0.698
0.802
0.891
1.003
1.022
0.417
0.891
0.668
44
1.398
Enterprise value€B
1.493
1.452
1.731
1.997
2.225
2.539
2.664
2.668
3.138
3.497
0.883
9.46%
8.91%
41
0.523
LT debt€B
1.208
1.327
1.255
1.231
1.176
1.282
1.419
1.257
1.145
1.032
1.952
(2.57%)
(0.89%)
61
Revenue
€2.514B
8.02%
1.00×
Cost of revenue
€1.173B
7.95%
0.99×
Operating expenses
€611.9M
7.90%
0.99×
Property and equipment
18.44%