1.215
Revenue€B
1.780
1.856
1.960
2.115
2.232
2.351
2.473
2.691
2.851
3.031
1.328
6.31%
6.01%
59
18.90
Revenue growth%
25.22
23.24
26.07
23.96
21.24
22.80
24.78
21.85
20.13
17.56
23.28
21.85
23.02
64
8.87
Gross margin%
25.66
27.31
26.78
28.74
30.26
28.22
28.04
27.48
28.41
27.11
17.84
28.04
27.76
58
12.47
Operating margin%
18.84
20.37
21.69
22.31
21.19
22.46
24.56
25.61
23.74
25.35
12.13
24.56
22.39
10
28.10
Net margin%
17.64
20.05
18.17
15.50
13.99
11.96
10.99
8.02
6.82
5.73
17.49
8.02
12.97
52
8.977
P/E ratio (avg)x
29.78
29.28
33.80
36.37
38.95
44.12
46.88
47.85
47.06
51.54
14.19
47.06
41.53
44
22.62
EV/EBITx
28.55
30.07
27.55
25.23
23.15
23.02
22.66
20.66
21.21
21.14
24.94
21.21
23.08
46
19.35
FCF yield (avg)%
22.15
22.29
22.91
22.85
24.05
24.64
21.79
20.44
18.84
19.07
7.88
20.44
22.22
27
20.81
FCF margin%
28.06
28.06
26.37
27.80
27.05
29.74
30.48
27.51
29.05
31.80
12.13
29.74
28.06
14
0.108
FCF / Net incomex
1.052
1.142
1.249
1.204
1.233
1.301
1.377
1.420
1.510
1.426
0.979
1.420
1.275
48
18.63
ROIC%
16.01
17.39
19.04
19.10
21.54
19.78
22.56
19.65
17.40
17.43
22.57
19.65
19.07
78
27.42
Return on equity%
22.72
22.91
19.93
19.36
17.64
20.34
20.29
18.26
20.52
23.17
10.78
20.34
20.31
79
25.17
Return on assets%
9.68
12.47
10.83
8.95
7.23
5.90
6.73
5.09
5.73
7.02
4.41
5.90
7.12
93
0.52
EPS€
0.35
0.38
0.40
0.35
0.30
0.32
0.28
0.25
0.27
0.26
0.55
(2.66%)
(2.58%)
—
2.67
EPS growth%
5.55
8.38
11.09
10.32
10.59
11.51
14.20
12.94
12.89
15.15
12.81
12.94
11.30
28
0.52
Bookvalue per sh€
0.25
0.26
0.28
0.25
0.27
0.29
0.30
0.31
0.31
0.29
0.58
0.82%
1.41%
—
0.44
FCF per share€
0.73
0.69
0.67
0.68
0.63
0.64
0.61
0.67
0.65
0.70
0.84
1.95%
(0.10%)
—
0.87
Dividend per sh€
0.79
0.82
0.82
0.93
1.04
1.04
1.06
1.08
1.04
1.17
0.16
2.37%
5.30%
—
2.67
Div yield (avg)%
11.32
13.89
14.01
15.27
14.27
14.10
15.30
14.06
12.64
10.74
3.47
14.06
14.03
70
2.89
Payout ratio%
13.56
16.35
16.88
18.57
17.66
19.82
16.98
17.48
19.91
17.68
12.70
17.68
17.57
71
593.5
Shares (diluted)M
572.3
555.9
609.4
623.1
605.0
615.1
558.6
575.3
596.2
654.9
607.0
1.60%
1.66%
69
26.58
Buyback yield%
9.72
12.71
14.38
16.13
18.10
17.22
17.90
16.75
16.97
19.87
13.49
17.22
16.86
57
1.487
D/E ratiox
1.838
1.855
2.192
2.378
2.874
2.908
3.208
3.887
4.621
4.681
0.857
3.887
2.891
54
1.644
Enterprise value€B
0.712
0.628
0.609
0.650
0.558
0.612
0.597
0.556
0.582
0.580
1.506
0.77%
(3.09%)
39
2,158
LT debt€M
424.8
365.4
391.6
347.8
298.0
290.0
288.8
300.1
310.7
278.8
583.9
(1.32%)
(4.41%)
14
Revenue
€3.031B
6.01%
1.00×
Cost of revenue
€1.533B
6.22%
1.02×
Operating expenses
€648.5M
5.67%
0.97×
Cash and investments
19.69%