5.128
Revenue€B
4.030
4.042
4.143
4.146
4.345
4.505
4.693
4.714
4.798
4.980
5.529
2.77%
2.48%
38
21.06
Revenue growth%
1.16
0.40
0.40
0.40
0.44
2.19
0.80
0.40
0.40
0.40
27.09
0.40
0.40
56
3.56
Gross margin%
18.86
17.33
18.64
16.75
17.96
18.23
19.21
16.59
14.20
11.65
26.79
16.59
17.64
25
24.12
Operating margin%
21.55
24.54
23.94
25.27
28.09
30.25
30.44
32.22
32.72
34.33
3.37
32.22
29.17
42
11.60
Net margin%
16.33
17.69
17.35
18.87
18.23
15.68
13.05
11.30
12.36
13.03
10.40
13.03
16.01
36
33.34
P/E ratio (avg)x
37.61
38.25
36.16
34.71
39.09
37.07
43.70
46.22
48.03
51.41
6.879
46.22
38.67
66
33.64
EV/EBITx
16.13
17.47
16.60
17.44
17.14
19.26
19.38
21.51
23.43
22.52
17.21
21.51
18.36
88
14.53
FCF yield (avg)%
23.70
21.77
19.95
19.24
21.74
21.66
22.15
24.70
24.15
24.85
23.24
24.15
21.96
95
6.95
FCF margin%
17.65
18.19
16.19
16.76
18.33
18.50
17.78
17.36
16.45
13.92
21.64
17.36
17.51
15
0.591
FCF / Net incomex
0.555
0.582
0.635
0.703
0.664
0.650
0.716
0.789
0.709
0.694
0.154
0.709
0.679
63
6.09
ROIC%
34.48
36.15
37.16
37.90
35.31
37.47
39.82
39.42
37.11
38.20
13.79
38.20
37.32
79
17.97
Return on equity%
16.36
15.00
13.40
10.77
9.93
11.04
11.90
9.33
9.31
7.92
3.41
9.33
10.91
12
28.56
Return on assets%
15.31
14.53
16.58
15.10
16.37
19.06
21.20
18.51
17.67
14.75
2.86
18.51
16.48
91
81.68
EPS€
158.13
185.44
197.81
212.23
239.24
272.29
273.68
312.64
313.81
369.71
89.01
9.10%
9.41%
—
14.95
EPS growth%
0.56
0.40
0.83
0.40
2.88
1.24
0.40
0.40
1.72
4.55
25.91
1.24
0.70
73
120.52
Bookvalue per sh€
82.98
94.42
103.36
117.33
126.06
120.43
119.36
137.62
134.44
135.95
181.59
1.52%
5.13%
—
37.68
FCF per share€
144.50
152.68
155.86
178.63
210.99
210.49
225.13
228.97
245.79
257.17
87.39
4.04%
6.08%
—
85.43
Dividend per sh€
67.29
61.59
60.66
56.04
54.15
50.52
51.20
55.14
55.58
58.81
159.83
1.66%
(1.54%)
—
17.68
Div yield (avg)%
0.84
0.40
0.40
0.40
0.40
0.40
1.73
0.40
1.19
2.35
16.71
1.19
0.40
80
24.92
Payout ratio%
16.52
15.14
15.12
14.27
14.29
16.51
15.10
13.92
14.84
14.20
4.10
14.84
14.97
63
31.15
Shares (diluted)M
44.35
48.06
56.46
60.88
59.31
64.60
74.10
81.47
96.86
101.8
31.79
11.42%
8.62%
34
28.66
Buyback yield%
28.88
28.60
26.25
28.64
29.58
26.99
26.68
26.21
24.09
23.53
3.26
26.21
26.83
41
0.801
D/E ratiox
2.031
2.028
2.015
2.076
1.959
1.807
1.837
1.824
1.821
1.695
0.893
1.821
1.898
88
2.274
Enterprise value€B
3.164
3.618
4.346
4.320
4.933
4.964
5.382
6.362
7.261
7.305
2.387
8.17%
9.90%
25
2.739
LT debt€B
4.049
4.116
4.151
4.546
4.153
4.593
4.145
3.772
3.660
3.809
0.640
(1.71%)
0.29%
44
Revenue
€4.980B
2.48%
1.00×
Cost of revenue
€2.585B
2.82%
1.03×
Operating expenses
€1.128B
2.07%
0.96×
Property and equipment
17.87%