4.083
Revenue€B
3.047
3.171
3.322
3.530
3.729
3.913
4.080
4.259
4.346
4.491
4.438
3.79%
4.65%
48
6.78
Revenue growth%
16.26
16.29
14.09
14.57
13.65
10.72
7.91
7.22
7.03
6.81
5.80
7.22
12.19
94
16.55
Gross margin%
16.06
18.55
20.18
21.85
24.55
26.54
24.53
23.64
21.25
20.12
23.24
23.64
21.55
73
28.74
Operating margin%
14.60
15.47
12.94
11.82
13.38
10.84
9.53
10.18
12.27
11.91
7.49
10.84
12.09
14
9.71
Net margin%
11.06
13.22
14.76
12.87
15.87
14.97
17.41
20.18
17.89
16.60
4.75
17.41
15.42
38
6.492
P/E ratio (avg)x
62.35
69.33
66.53
67.90
72.79
70.30
68.14
68.31
76.67
79.02
35.36
70.30
68.82
91
22.22
EV/EBITx
77.66
81.08
93.12
101.2
104.0
120.3
130.9
155.2
172.5
196.7
30.42
155.2
112.1
12
20.78
FCF yield (avg)%
12.78
15.45
15.58
17.78
17.11
18.17
15.39
16.68
17.16
16.93
28.23
16.93
16.80
81
3.42
FCF margin%
9.45
9.98
9.00
7.25
7.15
6.93
7.74
10.64
10.06
10.48
18.22
10.06
9.22
60
1.648
FCF / Net incomex
1.326
1.429
1.522
1.357
1.362
1.390
1.238
1.244
1.345
1.278
0.249
1.278
1.351
35
13.92
ROIC%
30.01
27.58
29.66
27.61
27.21
24.57
26.85
26.37
27.36
29.27
23.62
26.85
27.47
37
22.48
Return on equity%
9.19
10.20
10.61
11.77
12.80
13.74
11.04
13.10
11.73
10.44
2.62
11.73
11.39
11
8.30
Return on assets%
23.84
22.02
21.94
22.56
22.58
23.88
23.61
21.66
21.80
20.16
17.49
21.80
22.29
63
5.93
EPS€
3.13
3.18
3.16
3.54
3.97
4.09
3.99
3.58
3.89
4.09
6.26
0.55%
3.70%
—
2.72
EPS growth%
2.71
2.19
1.33
0.40
2.04
0.40
0.40
0.40
0.40
1.63
21.62
0.40
0.86
9
2.49
Bookvalue per sh€
2.43
2.19
2.39
2.09
1.85
1.64
1.78
1.94
2.14
2.35
3.29
4.91%
(1.13%)
—
3.81
FCF per share€
6.98
7.68
8.36
8.46
8.40
9.37
10.26
11.75
12.89
14.15
2.79
11.00%
7.13%
—
6.14
Dividend per sh€
8.86
9.99
9.37
9.57
10.21
11.44
10.69
9.72
9.51
9.86
5.39
(0.70%)
1.25%
—
21.98
Div yield (avg)%
36.17
36.47
36.37
34.11
31.93
34.73
34.73
32.47
34.64
35.83
8.37
34.73
34.73
15
19.04
Payout ratio%
16.43
15.99
17.63
17.45
16.82
18.36
17.22
18.50
16.11
13.51
27.08
17.22
17.02
41
274.1
Shares (diluted)M
340.4
365.3
349.9
356.7
386.3
424.4
430.5
398.7
448.3
426.4
279.8
2.00%
2.87%
63
17.74
Buyback yield%
8.34
9.70
7.92
6.94
7.54
8.97
6.74
7.53
10.13
9.90
16.55
8.97
8.13
53
0.501
D/E ratiox
1.063
1.063
1.042
1.006
1.086
1.083
0.924
0.880
0.901
0.971
1.055
0.924
1.024
71
3.650
Enterprise value€B
1.262
1.198
1.210
1.388
1.545
1.506
1.442
1.472
1.609
1.610
1.506
0.84%
2.28%
22
2.579
LT debt€B
1.125
1.138
1.247
1.174
1.064
0.958
1.006
1.057
1.092
1.196
1.847
2.37%
0.92%
77
Revenue
€4.491B
4.65%
1.00×
Cost of revenue
€2.128B
4.85%
1.02×
Operating expenses
€957.0M
4.79%
1.01×
Cash and investments
14.36%