1.289
Revenue€B
1.249
1.308
1.379
1.442
1.535
1.618
1.666
1.723
1.798
1.929
1.411
4.68%
4.97%
53
17.93
Revenue growth%
5.14
4.77
4.53
6.30
5.28
4.91
6.17
6.26
8.63
11.10
11.63
6.26
5.72
81
14.79
Gross margin%
6.47
6.83
8.69
7.05
7.01
8.38
8.70
6.32
9.12
11.20
28.41
8.70
7.71
16
5.83
Operating margin%
10.75
12.85
13.25
12.92
10.78
8.39
7.53
9.60
9.04
10.34
7.00
9.04
10.55
7
11.21
Net margin%
10.76
8.96
6.05
6.93
3.94
2.69
2.66
2.66
1.04
3.08
23.36
2.66
3.51
24
17.63
P/E ratio (avg)x
30.44
32.15
31.16
35.31
40.65
46.43
50.57
51.97
55.91
52.09
23.37
51.97
43.54
86
10.51
EV/EBITx
18.05
20.70
22.84
24.99
23.49
26.61
26.95
25.07
24.29
24.68
24.55
25.07
24.49
28
27.36
FCF yield (avg)%
9.10
8.72
8.35
6.93
5.04
7.12
7.74
9.07
6.41
6.17
9.11
7.12
7.43
22
11.01
FCF margin%
10.23
9.69
11.14
12.81
11.72
10.59
10.95
8.25
6.48
9.11
22.53
9.11
10.41
21
0.654
FCF / Net incomex
2.168
2.491
2.626
2.633
3.021
3.005
3.131
3.506
3.813
4.213
1.578
3.506
3.013
54
25.91
ROIC%
1.24
2.12
1.57
1.70
0.46
2.20
2.36
1.32
0.40
0.40
21.55
1.32
1.44
91
17.33
Return on equity%
21.47
18.74
16.84
15.99
16.10
18.26
15.99
13.02
10.43
11.30
29.49
13.02
16.05
52
7.54
Return on assets%
9.22
11.16
12.26
14.99
16.58
13.82
10.88
9.47
11.77
11.56
24.29
11.56
11.66
33
1.50
EPS€
0.34
0.36
0.36
0.39
0.39
0.44
0.44
0.42
0.48
0.52
1.56
5.59%
4.06%
—
16.57
EPS growth%
17.80
16.90
14.81
14.42
13.88
11.00
11.52
12.39
11.47
10.12
21.15
11.47
13.14
74
1.88
Bookvalue per sh€
0.99
1.04
1.09
1.00
0.93
0.97
0.98
0.88
0.99
1.07
0.72
2.87%
(0.24%)
—
1.58
FCF per share€
1.56
1.65
1.88
2.11
2.20
2.18
2.48
2.86
2.93
3.31
1.73
8.50%
8.94%
—
1.71
Dividend per sh€
2.23
2.60
2.76
3.08
3.51
4.03
3.92
3.92
3.74
3.73
1.84
1.17%
4.95%
—
21.60
Div yield (avg)%
0.88
0.40
0.40
1.65
0.40
1.24
1.72
0.86
3.16
4.66
13.22
1.72
1.06
25
8.16
Payout ratio%
5.83
8.72
6.76
6.43
3.65
4.80
5.21
6.89
8.13
8.97
24.88
6.89
6.60
8
0.481
Shares (diluted)B
0.707
0.737
0.758
0.878
1.006
1.047
1.069
1.068
1.055
1.272
0.474
4.82%
7.71%
73
12.19
Buyback yield%
13.10
12.79
9.81
12.65
11.67
13.10
12.69
14.30
13.85
12.47
21.65
13.10
12.74
74
0.668
D/E ratiox
1.264
1.205
1.285
1.360
1.340
1.232
1.329
1.317
1.372
1.478
0.884
1.329
1.323
13
2.072
Enterprise value€B
1.334
1.442
1.477
1.546
1.486
1.282
1.145
1.108
0.945
0.842
1.009
(10.74%)
(5.08%)
58
0.204
LT debt€B
0.283
0.297
0.318
0.320
0.301
0.332
0.365
0.342
0.333
0.340
1.560
2.43%
1.81%
80
Revenue
€1.929B
4.97%
1.00×
Cost of revenue
€877.9M
4.71%
0.98×
Operating expenses
€382.9M
5.22%
1.02×
Cash and investments
18.66%
Property and equipment
18.16%
Spread over hurdle
11.58%