1.212
Revenue€B
1.621
1.682
1.712
1.743
1.804
1.824
1.885
1.939
1.970
1.986
1.256
1.95%
2.51%
33
6.89
Revenue growth%
23.00
24.80
26.99
28.41
30.71
31.20
34.08
35.79
37.24
35.57
28.24
35.57
30.96
38
26.95
Gross margin%
16.66
15.15
16.83
14.05
15.81
15.05
15.60
14.37
15.09
17.78
16.59
15.09
15.37
38
28.66
Operating margin%
4.14
4.96
5.74
5.06
5.50
4.07
2.70
2.46
3.31
4.29
17.56
3.31
4.22
13
4.09
Net margin%
26.05
26.08
27.33
27.70
27.71
28.92
29.67
27.44
25.26
26.94
5.41
27.44
27.38
72
15.65
P/E ratio (avg)x
26.07
24.51
24.20
25.44
25.17
24.19
22.66
25.74
27.76
31.52
11.88
25.74
25.31
23
12.10
EV/EBITx
31.43
28.47
28.59
27.61
27.52
28.44
24.82
26.92
28.87
26.98
32.68
26.98
28.03
79
26.47
FCF yield (avg)%
22.65
22.33
23.56
25.63
22.81
25.09
24.51
22.04
24.52
23.73
12.21
24.51
23.64
36
2.59
FCF margin%
31.49
34.01
35.94
35.44
35.20
34.84
37.42
36.18
33.19
31.94
13.14
34.84
35.02
25
1.696
FCF / Net incomex
2.090
2.185
2.094
2.199
2.250
2.310
2.297
2.495
2.594
2.537
1.190
2.495
2.273
8
18.50
ROIC%
0.40
0.40
0.40
1.92
3.29
1.24
1.02
1.74
4.74
3.59
12.56
1.74
1.49
57
2.57
Return on equity%
30.65
29.44
31.20
31.25
29.69
29.92
29.72
29.27
29.21
31.04
13.64
29.72
29.82
77
22.05
Return on assets%
16.92
19.48
19.92
18.86
18.05
18.56
15.60
13.61
15.39
12.55
24.26
15.39
17.48
22
122.24
EPS€
147.97
152.58
155.59
162.84
177.18
168.51
183.49
194.90
199.82
216.49
130.57
4.09%
4.92%
—
11.73
EPS growth%
20.65
22.83
23.89
25.22
27.51
27.28
25.02
22.66
19.93
21.32
9.40
22.66
23.36
33
99.39
Bookvalue per sh€
99.70
97.50
90.91
88.17
86.53
83.00
77.03
78.76
70.45
75.44
120.35
(2.71%)
(1.87%)
—
28.39
FCF per share€
26.32
28.42
29.39
28.16
29.81
32.58
33.94
37.92
42.38
48.72
26.81
10.32%
6.71%
—
22.25
Dividend per sh€
61.38
60.95
67.31
67.02
71.75
72.54
73.30
70.99
78.54
72.61
27.59
0.24%
0.75%
—
7.23
Div yield (avg)%
23.68
23.98
22.02
20.85
23.68
21.11
19.34
21.08
23.39
23.10
12.74
21.11
22.56
41
3.87
Payout ratio%
22.30
25.06
26.56
24.75
26.87
28.79
30.49
28.84
29.92
30.15
7.11
29.92
27.83
36
11.48
Shares (diluted)M
20.89
21.10
24.52
26.74
26.96
28.05
30.53
33.65
39.25
41.69
11.12
9.11%
7.82%
29
12.35
Buyback yield%
3.29
4.85
5.15
2.77
0.40
0.40
0.99
3.21
3.75
1.72
22.91
1.72
2.99
18
1.287
D/E ratiox
0.532
0.505
0.558
0.559
0.607
0.625
0.673
0.675
0.643
0.723
1.522
0.673
0.616
28
0.096
Enterprise value€B
1.968
1.911
1.968
2.187
2.245
2.578
2.580
2.950
3.063
3.038
0.274
6.23%
4.22%
87
0.978
LT debt€B
1.670
1.601
1.661
1.750
1.780
1.612
1.553
1.376
1.294
1.240
1.805
(6.97%)
(4.07%)
8
Revenue
€1.986B
2.51%
1.00×
Cost of revenue
€1.079B
2.64%
1.01×
Operating expenses
€339.9M
1.94%
0.94×