1.090
Revenue€B
1.458
1.456
1.464
1.466
1.506
1.526
1.505
1.505
1.489
1.506
1.189
(0.01%)
0.49%
74
15.24
Revenue growth%
2.66
0.41
0.40
0.40
0.40
0.55
3.50
5.11
3.68
2.04
5.20
3.50
1.29
40
14.54
Gross margin%
17.68
19.57
21.76
19.03
19.12
16.13
18.10
20.98
21.39
23.16
2.70
20.98
19.35
17
22.15
Operating margin%
9.32
10.85
11.47
11.02
10.50
10.49
8.50
6.60
6.66
5.48
15.79
6.66
9.91
10
22.02
Net margin%
0.78
2.51
4.72
6.80
8.95
9.69
8.55
11.09
10.40
10.69
19.78
10.40
8.75
23
15.74
P/E ratio (avg)x
28.71
30.60
28.74
27.01
30.78
29.68
33.06
34.99
41.16
40.65
36.47
34.99
30.69
53
35.83
EV/EBITx
51.46
61.19
66.19
71.43
75.11
77.50
80.18
94.55
97.84
94.70
25.02
94.55
76.30
72
28.50
FCF yield (avg)%
21.20
18.39
18.42
18.95
18.15
18.61
19.67
19.89
21.58
20.52
4.41
19.89
19.31
13
28.06
FCF margin%
11.55
9.87
8.50
9.04
7.40
6.94
9.08
7.21
7.40
9.99
6.15
7.40
8.77
7
0.776
FCF / Net incomex
0.941
0.803
0.762
0.812
0.746
0.635
0.613
0.655
0.608
0.609
0.914
0.613
0.701
67
24.53
ROIC%
6.84
7.60
5.11
2.40
0.55
2.20
5.17
5.01
2.47
0.54
22.07
2.47
3.74
39
10.11
Return on equity%
10.70
8.13
10.33
8.06
10.35
13.25
11.42
10.65
12.29
9.91
18.98
11.42
10.50
33
13.33
Return on assets%
17.83
17.84
18.60
18.88
21.46
22.35
24.34
22.10
22.35
24.62
12.14
22.35
21.78
62
0.65
EPS€
0.94
0.98
0.97
1.15
1.28
1.35
1.61
1.71
2.06
2.13
0.67
10.67%
10.28%
—
22.09
EPS growth%
20.65
23.17
24.42
23.54
23.06
24.92
23.45
26.17
24.50
25.76
24.26
24.92
23.98
73
0.79
Bookvalue per sh€
0.55
0.55
0.55
0.51
0.49
0.55
0.52
0.53
0.54
0.58
0.37
3.33%
1.71%
—
0.47
FCF per share€
0.57
0.67
0.67
0.73
0.76
0.81
0.79
0.77
0.80
0.96
1.21
4.87%
5.18%
—
0.58
Dividend per sh€
1.19
1.33
1.36
1.35
1.28
1.42
1.29
1.39
1.32
1.35
0.78
1.05%
0.94%
—
8.54
Div yield (avg)%
26.11
26.68
24.65
24.15
21.67
21.34
19.02
17.13
20.11
19.25
26.41
19.25
21.50
46
19.99
Payout ratio%
21.68
19.24
21.35
22.04
19.84
20.25
22.18
24.44
26.02
23.38
29.63
23.38
21.86
21
416.8
Shares (diluted)M
364.5
344.8
359.7
358.3
325.0
294.7
316.5
297.7
292.1
249.9
417.4
(5.12%)
(4.56%)
36
12.47
Buyback yield%
26.35
27.60
26.17
27.31
25.62
28.60
28.31
30.36
33.25
31.39
23.99
30.36
27.95
19
1.220
D/E ratiox
0.956
1.095
1.223
1.279
1.505
1.799
2.070
2.381
2.579
2.878
1.213
2.381
1.652
12
0.449
Enterprise value€B
0.796
0.700
0.773
0.844
0.876
0.885
0.823
0.837
0.731
0.766
1.138
(2.65%)
(0.07%)
12
0.395
LT debt€B
1.079
1.064
1.056
0.979
1.123
1.085
1.242
1.294
1.340
1.519
0.550
6.24%
4.97%
65
Revenue
€1.506B
0.49%
1.00×
Cost of revenue
€999.1M
0.55%
1.01×
Operating expenses
€376.7M
0.21%
0.97×