1.772
Revenue€B
3.249
3.260
3.403
3.483
3.592
3.599
3.746
3.779
3.825
3.869
1.972
1.50%
1.91%
44
8.58
Revenue growth%
18.43
20.07
19.94
20.67
20.79
17.86
15.13
16.50
15.94
15.32
28.54
15.94
18.14
66
15.32
Gross margin%
31.93
34.71
35.64
37.76
39.66
40.56
43.07
44.71
41.94
40.64
2.84
41.94
40.11
11
14.05
Operating margin%
13.19
13.22
13.81
16.52
17.92
19.25
17.22
19.91
18.31
19.93
6.41
19.25
17.57
70
13.73
Net margin%
24.13
26.60
27.53
29.42
29.11
29.67
31.24
30.27
32.14
33.07
18.19
31.24
29.55
57
22.79
P/E ratio (avg)x
6.916
7.190
6.885
7.579
7.563
7.137
7.469
7.549
7.062
7.444
32.81
7.444
7.317
93
23.33
EV/EBITx
7.414
6.741
6.803
6.492
6.626
7.108
6.802
6.142
5.830
5.547
9.148
6.142
6.684
60
5.98
FCF yield (avg)%
23.39
21.78
20.54
18.48
15.66
13.23
12.78
11.38
11.33
9.36
14.63
11.38
14.44
47
2.01
FCF margin%
23.85
21.26
18.27
19.25
19.70
21.75
23.69
25.14
25.16
22.81
24.11
23.69
22.28
28
0.639
FCF / Net incomex
0.477
0.521
0.564
0.538
0.542
0.517
0.467
0.512
0.508
0.501
0.543
0.508
0.514
51
27.16
ROIC%
23.26
23.86
26.62
29.49
31.47
31.04
32.00
29.84
27.23
27.55
22.84
29.84
28.52
81
4.97
Return on equity%
10.14
12.50
10.60
9.73
8.19
10.15
9.54
6.83
8.95
7.91
22.16
8.95
9.64
60
2.53
Return on assets%
6.44
4.93
7.85
9.43
7.58
5.91
5.25
3.51
2.00
4.13
22.55
4.13
5.58
60
2.67
EPS€
0.87
0.89
0.86
0.86
0.94
1.05
1.03
1.10
1.03
1.13
2.97
3.62%
3.07%
—
19.25
EPS growth%
18.82
18.92
19.76
20.93
19.35
19.44
19.33
17.09
15.52
16.90
29.63
17.09
19.12
73
0.70
Bookvalue per sh€
2.59
2.54
2.54
2.86
3.11
3.49
3.65
3.68
3.72
4.33
1.01
6.84%
5.52%
—
2.68
FCF per share€
1.21
1.21
1.36
1.52
1.63
1.65
1.76
2.00
2.25
2.29
2.53
7.09%
7.96%
—
0.68
Dividend per sh€
2.73
2.92
2.86
2.88
3.31
3.58
3.64
3.63
4.04
4.69
2.52
7.26%
5.57%
—
21.40
Div yield (avg)%
22.38
21.63
24.23
23.83
24.44
22.37
23.57
26.50
25.58
24.40
6.06
24.40
24.03
77
28.33
Payout ratio%
17.20
19.22
21.08
22.22
21.89
20.54
18.12
17.14
15.71
14.78
7.33
17.14
18.67
67
0.615
Shares (diluted)B
0.751
0.799
0.852
0.829
0.920
0.863
0.863
0.934
0.941
1.079
0.595
3.25%
5.15%
62
14.88
Buyback yield%
23.11
23.62
21.12
18.93
20.31
19.96
21.32
19.15
16.98
14.11
9.49
19.15
20.13
40
0.631
D/E ratiox
1.190
1.393
1.483
1.691
1.720
1.773
1.715
1.665
1.924
2.065
0.113
1.773
1.703
81
3.150
Enterprise value€B
2.677
2.884
2.638
2.792
2.684
2.845
2.936
2.569
2.639
2.325
3.213
(2.83%)
(0.65%)
69
2.729
LT debt€B
2.617
2.576
2.616
2.805
2.886
3.166
3.773
4.551
4.905
5.553
1.712
13.99%
9.43%
24
Revenue
€3.869B
1.91%
1.00×
Cost of revenue
€2.513B
1.73%
0.98×
Operating expenses
€843.9M
2.03%
1.01×
Cash and investments
19.66%