1.133
Revenue€B
1.263
1.357
1.423
1.547
1.671
1.817
1.940
2.070
2.253
2.403
1.247
7.54%
7.33%
39
24.57
Revenue growth%
13.61
16.42
16.51
17.84
17.62
19.60
20.61
22.14
23.29
20.36
3.47
20.61
18.72
17
8.02
Gross margin%
11.78
11.57
12.94
12.95
10.62
10.58
8.49
6.33
9.04
9.34
4.37
9.04
10.60
38
3.05
Operating margin%
14.40
16.07
15.94
16.52
13.70
12.83
12.89
15.79
18.67
17.10
15.02
15.79
15.87
27
12.01
Net margin%
25.20
25.92
26.95
26.51
28.64
26.47
29.37
26.54
25.54
25.34
15.90
26.47
26.49
18
10.34
P/E ratio (avg)x
31.33
32.37
35.65
34.47
39.21
37.91
40.63
46.17
51.13
50.36
27.87
46.17
38.56
71
24.64
EV/EBITx
26.50
28.75
28.97
32.33
30.08
28.50
27.03
27.08
26.81
29.86
9.167
27.08
28.62
66
8.18
FCF yield (avg)%
12.89
12.64
15.04
13.01
15.72
13.79
14.38
16.32
17.75
20.05
11.45
16.32
14.71
78
3.99
FCF margin%
22.64
21.31
21.88
19.05
19.78
19.84
17.24
19.85
19.56
19.82
20.45
19.82
19.83
63
1.136
FCF / Net incomex
0.496
0.464
0.438
0.418
0.458
0.449
0.466
0.501
0.539
0.495
0.329
0.495
0.465
35
19.59
ROIC%
10.31
10.60
13.05
10.59
13.35
14.20
13.38
12.20
14.94
17.52
9.80
14.20
13.20
88
26.83
Return on equity%
10.18
7.86
9.00
6.97
8.79
8.21
8.80
6.43
4.42
2.54
12.24
6.43
8.04
70
25.74
Return on assets%
21.50
21.61
20.85
22.67
24.13
23.61
23.77
24.45
25.00
26.15
15.88
24.45
23.69
24
0.17
EPS€
0.23
0.26
0.28
0.33
0.32
0.31
0.30
0.36
0.38
0.41
0.19
4.98%
6.60%
—
27.50
EPS growth%
24.21
24.29
22.13
20.04
20.18
18.44
18.45
18.85
18.13
18.36
24.56
18.44
19.44
14
0.17
Bookvalue per sh€
0.21
0.23
0.23
0.24
0.25
0.22
0.24
0.25
0.25
0.26
0.12
0.65%
1.41%
—
0.25
FCF per share€
0.29
0.29
0.32
0.31
0.37
0.38
0.42
0.45
0.43
0.46
0.08
4.50%
6.28%
—
0.19
Dividend per sh€
0.13
0.14
0.16
0.16
0.16
0.15
0.15
0.16
0.16
0.16
0.07
(0.71%)
2.74%
—
13.15
Div yield (avg)%
35.89
35.64
34.56
34.89
37.65
38.50
39.91
37.76
38.49
35.75
19.11
38.49
36.77
14
23.12
Payout ratio%
20.99
18.06
16.57
18.09
17.58
14.96
14.99
13.40
16.20
13.63
7.93
14.96
16.38
75
3.196
Shares (diluted)B
2.637
2.611
2.849
2.851
2.562
2.445
2.164
1.936
2.101
1.986
3.164
(4.97%)
(3.01%)
10
25.45
Buyback yield%
11.02
10.17
11.27
12.77
11.40
9.12
11.90
10.00
11.82
10.90
26.58
10.90
11.15
31
1.284
D/E ratiox
0.163
0.178
0.198
0.222
0.241
0.222
0.223
0.205
0.236
0.261
1.538
0.223
0.222
43
1.208
Enterprise value€B
2.117
2.126
1.988
1.828
1.838
1.890
1.911
1.626
1.507
1.287
1.097
(6.88%)
(4.78%)
22
0.444
LT debt€B
1.039
0.977
0.967
0.853
0.763
0.850
0.947
1.015
1.001
0.999
1.620
5.52%
0.35%
86
Revenue
€2.403B
7.33%
1.00×
Cost of revenue
€1.581B
7.28%
1.00×
Operating expenses
€378.1M
7.27%
0.99×
Cash and investments
17.05%
Goodwill & intangibles
16.61%