1.869
Revenue€B
2.389
2.396
2.456
2.447
2.481
2.480
2.470
2.456
2.506
2.550
2.040
0.55%
0.87%
26
15.00
Revenue growth%
13.77
15.14
16.69
14.23
13.22
16.09
14.08
12.39
15.29
16.73
7.75
15.29
14.69
17
6.48
Gross margin%
11.99
9.72
9.25
11.94
10.60
10.28
9.54
7.20
8.53
11.20
3.21
9.54
10.00
38
30.00
Operating margin%
4.99
5.91
8.57
9.28
7.38
5.79
7.41
5.03
7.92
8.13
16.27
7.41
7.40
94
13.10
Net margin%
16.29
15.69
15.09
16.58
17.23
17.21
16.09
14.13
13.15
10.62
26.31
14.13
15.89
95
14.07
P/E ratio (avg)x
26.63
30.31
32.36
37.94
43.07
42.23
48.29
48.42
46.70
52.35
23.64
48.29
42.65
17
27.12
EV/EBITx
31.49
37.33
36.43
36.87
37.90
38.40
45.22
44.88
50.85
58.51
14.84
45.22
38.15
47
25.52
FCF yield (avg)%
33.53
30.94
28.10
28.90
27.90
25.36
25.27
27.43
30.09
32.31
14.10
27.43
28.50
25
17.38
FCF margin%
15.48
13.90
15.43
18.41
17.77
17.83
15.24
17.14
16.02
14.18
20.98
16.02
15.75
69
1.377
FCF / Net incomex
1.904
1.953
2.264
2.497
2.802
3.276
3.921
4.338
5.142
6.058
1.521
4.338
3.039
80
23.95
ROIC%
25.00
23.36
21.02
21.50
23.97
23.22
20.63
22.92
24.00
23.51
22.65
23.22
23.29
8
2.46
Return on equity%
21.84
22.99
24.22
22.22
23.08
26.00
25.80
25.53
24.08
26.60
17.81
25.80
24.15
73
28.74
Return on assets%
12.29
11.28
11.48
10.43
10.46
10.05
9.38
6.87
7.04
9.21
25.80
9.21
10.24
14
1.01
EPS€
2.18
1.99
2.05
2.14
1.99
2.05
1.78
1.72
1.47
1.34
1.10
(7.62%)
(5.38%)
—
16.46
EPS growth%
15.62
17.78
15.72
14.35
15.04
15.13
13.15
14.76
12.03
13.28
21.51
13.28
14.90
47
2.55
Bookvalue per sh€
1.92
1.96
1.87
1.86
1.68
1.67
1.43
1.45
1.54
1.57
1.29
(1.33%)
(2.39%)
—
2.03
FCF per share€
2.94
2.95
3.07
3.49
3.56
3.48
3.76
3.90
4.11
4.46
1.07
4.57%
5.51%
—
0.47
Dividend per sh€
1.91
2.04
1.88
1.80
1.64
1.83
1.72
1.56
1.77
1.81
0.85
2.11%
(0.76%)
—
26.22
Div yield (avg)%
18.75
20.24
17.41
15.54
17.61
19.16
21.29
23.80
24.62
26.12
13.02
23.80
19.70
6
13.50
Payout ratio%
16.36
14.62
16.49
16.35
16.62
15.20
17.33
18.75
21.64
18.87
13.25
18.75
16.55
34
1.018
Shares (diluted)B
1.369
1.474
1.582
1.801
1.943
2.007
1.812
2.006
1.830
1.780
0.971
(1.74%)
3.90%
36
24.86
Buyback yield%
17.13
14.45
13.43
12.48
12.43
10.16
8.18
9.48
11.23
11.02
12.74
10.16
11.83
36
1.125
D/E ratiox
0.876
0.871
1.044
1.017
1.153
1.138
1.289
1.469
1.707
1.709
0.933
1.469
1.145
61
1,479
Enterprise value€M
820.9
824.6
898.4
913.4
942.2
830.4
906.8
814.5
819.2
742.8
834.4
(4.65%)
(0.98%)
71
2.095
LT debt€B
2.014
2.118
2.441
2.814
2.702
2.683
3.131
3.201
3.095
3.164
0.144
3.21%
5.32%
90
Revenue
€2.550B
0.87%
1.00×
Cost of revenue
€1.777B
0.82%
1.00×
Operating expenses
€390.0M
1.45%
1.06×
Goodwill & intangibles
15.80%