0.265
Revenue€B
1.371
1.461
1.573
1.699
1.866
2.056
2.205
2.402
2.547
0.287
0.321
8.43%
8.13%
36
19.32
Revenue growth%
10.30
7.75
7.26
9.00
8.86
7.27
7.15
8.68
6.33
24.69
27.00
7.27
8.22
16
19.66
Gross margin%
3.30
4.23
4.92
4.83
4.59
2.41
3.02
0.40
0.40
6.90
3.00
2.41
3.39
53
2.58
Operating margin%
9.95
10.74
10.68
11.83
9.32
9.19
10.37
7.60
8.03
9.82
27.06
9.19
10.16
60
17.20
Net margin%
9.54
6.67
6.63
6.50
8.40
9.36
8.94
7.80
5.19
5.92
18.25
8.40
7.74
41
25.37
P/E ratio (avg)x
37.95
43.32
47.81
46.59
49.03
52.75
60.40
59.24
59.16
20.41
27.67
59.16
48.42
85
37.56
EV/EBITx
17.25
14.72
15.21
14.34
12.82
11.70
12.48
12.74
13.03
33.76
9.534
12.74
13.68
19
20.97
FCF yield (avg)%
19.33
19.31
20.81
22.46
20.28
23.15
25.81
25.07
23.03
7.92
21.18
23.15
21.64
12
6.19
FCF margin%
18.12
19.37
18.34
17.47
19.57
21.80
24.60
24.99
24.62
2.06
8.47
24.60
19.47
62
1.330
FCF / Net incomex
1.223
1.451
1.523
1.606
1.824
2.033
2.177
2.585
3.050
0.899
1.018
2.177
1.715
30
19.32
ROIC%
27.31
29.70
27.23
26.14
27.85
30.24
28.12
26.98
28.39
26.92
18.23
28.12
27.61
33
26.62
Return on equity%
14.38
16.92
16.88
15.84
17.90
17.07
18.63
18.07
20.02
11.81
9.05
18.07
16.99
79
8.23
Return on assets%
13.42
12.59
10.80
10.58
9.01
11.49
13.09
14.53
14.27
13.71
25.35
13.09
12.84
14
8.13
EPS€
9.22
9.57
9.39
10.19
9.96
10.81
11.46
12.70
14.26
8.51
9.74
6.95%
8.03%
—
17.92
EPS growth%
19.54
17.83
18.29
19.78
17.27
16.70
18.88
21.24
20.01
20.84
17.87
18.88
19.21
48
8.10
Bookvalue per sh€
2.04
2.29
2.48
2.26
2.38
2.44
2.65
2.58
2.73
5.51
2.29
3.91%
3.15%
—
4.91
FCF per share€
2.78
2.88
2.96
2.89
3.04
3.30
3.15
3.04
2.88
3.54
4.19
(0.07%)
0.31%
—
2.84
Dividend per sh€
6.23
5.88
6.41
6.79
6.56
7.07
6.32
6.40
6.89
4.62
7.80
0.30%
0.20%
—
11.56
Div yield (avg)%
19.90
20.19
22.35
19.36
21.09
18.61
21.59
19.79
19.25
12.58
6.38
19.79
19.85
95
3.62
Payout ratio%
27.13
27.37
28.37
26.55
26.35
26.06
29.01
31.92
29.79
18.38
8.75
29.01
27.25
47
62.16
Shares (diluted)M
59.53
56.36
50.17
49.79
53.32
58.36
58.56
51.89
55.08
65.16
61.73
2.04%
(1.84%)
46
16.42
Buyback yield%
12.69
13.40
11.98
14.38
15.51
15.32
15.34
16.21
15.96
21.15
17.71
15.51
15.26
9
1.572
D/E ratiox
0.594
0.582
0.692
0.690
0.810
0.794
0.955
1.057
1.184
1.290
0.114
0.955
0.743
37
0.379
Enterprise value€B
1.693
1.887
1.722
1.627
1.526
1.450
1.450
1.335
1.371
0.345
0.404
(3.37%)
(1.84%)
19
1.068
LT debt€B
4.150
4.679
4.797
5.180
5.969
6.667
7.175
7.063
7.935
0.954
0.657
8.90%
9.08%
9
Revenue
€2.547B
8.13%
1.00×
Cost of revenue
€1.465B
7.78%
0.97×
Operating expenses
€434.4M
8.40%
1.03×
Property and equipment
20.63%