6.789
Revenue€B
7.535
7.709
8.113
8.269
8.441
8.573
8.894
9.307
9.504
10.03
6.973
3.50%
3.16%
19
12.01
Revenue growth%
6.00
3.57
6.51
8.45
7.03
4.48
5.03
3.32
6.09
8.73
26.95
5.03
6.05
55
25.80
Gross margin%
27.18
29.51
27.37
30.31
28.95
27.84
25.37
25.21
22.54
24.74
26.99
25.21
27.27
36
22.32
Operating margin%
19.32
19.55
20.29
21.90
21.38
24.25
22.45
21.93
23.41
25.98
2.13
23.41
21.92
56
8.12
Net margin%
31.39
33.08
33.25
35.27
32.35
35.22
36.28
34.27
35.60
34.93
3.42
35.22
34.60
49
18.08
P/E ratio (avg)x
61.87
66.62
78.97
93.12
93.83
93.23
111.2
122.3
122.0
132.6
13.62
122.0
93.53
6
17.18
EV/EBITx
25.68
27.60
29.33
33.74
34.13
34.11
33.27
35.56
37.08
38.99
15.73
35.56
33.93
53
29.95
FCF yield (avg)%
16.15
15.75
12.76
11.71
12.61
14.55
16.34
17.40
20.13
18.72
2.99
17.40
15.95
67
13.24
FCF margin%
15.50
13.83
15.49
14.69
15.39
17.47
18.13
20.85
19.83
22.59
14.82
19.83
16.49
37
0.127
FCF / Net incomex
0.988
1.030
1.062
0.959
0.848
0.942
0.864
0.824
0.757
0.732
1.327
0.824
0.903
8
22.29
ROIC%
19.30
19.75
16.80
14.95
16.73
15.90
15.62
15.09
15.69
17.78
13.55
15.69
16.31
34
2.79
Return on equity%
0.40
3.25
4.28
5.33
5.68
7.31
5.94
7.20
4.76
3.95
18.21
5.94
5.04
57
26.92
Return on assets%
15.80
16.99
16.95
16.39
18.55
16.60
19.40
20.59
22.78
24.46
27.59
20.59
17.77
12
1.06
EPS€
1.05
1.02
0.97
1.01
1.05
1.17
1.12
1.14
1.20
1.08
1.10
0.51%
(0.25%)
—
9.69
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
9.84
0.40
0.40
13
0.45
Bookvalue per sh€
1.77
1.80
1.78
1.67
1.59
1.56
1.46
1.61
1.64
1.71
1.49
1.43%
0.71%
—
1.38
FCF per share€
0.37
0.41
0.41
0.48
0.48
0.53
0.51
0.54
0.57
0.57
1.02
3.30%
4.12%
—
1.70
Dividend per sh€
0.73
0.75
0.76
0.71
0.64
0.64
0.68
0.65
0.70
0.76
1.05
3.36%
(0.02%)
—
7.37
Div yield (avg)%
15.03
13.91
16.49
15.29
13.41
12.96
12.02
10.82
10.06
10.98
25.93
10.98
13.19
82
21.54
Payout ratio%
25.78
27.96
29.95
32.92
29.95
27.22
24.69
24.21
25.57
22.71
27.07
24.69
26.50
8
1.830
Shares (diluted)B
2.328
2.400
2.702
3.087
2.973
3.456
3.286
3.637
3.467
3.611
1.807
3.97%
5.82%
25
29.39
Buyback yield%
24.14
22.44
19.50
21.06
20.26
20.76
21.49
18.54
19.30
20.32
12.70
20.32
20.54
75
1.196
D/E ratiox
1.356
1.281
1.238
1.292
1.261
1.125
1.219
1.356
1.395
1.374
0.502
1.356
1.286
50
8.669
Enterprise value€B
10.40
12.20
13.21
12.61
12.76
13.31
15.58
16.36
16.59
15.96
1.733
4.57%
5.46%
60
1.497
LT debt€B
6.193
5.454
4.724
4.555
4.358
3.902
4.224
4.492
4.702
4.026
8.656
(1.57%)
(4.80%)
73
Revenue
€10.03B
3.16%
1.00×
Cost of revenue
€6.265B
3.28%
1.01×
Operating expenses
€2.303B
2.46%
0.93×
Goodwill & intangibles
17.15%
Spread over hurdle
54.60%