0.234
Revenue€B
0.860
0.933
1.008
1.096
1.179
1.260
1.332
1.442
1.518
1.593
0.253
6.21%
7.12%
58
3.06
Revenue growth%
4.06
3.56
3.42
3.53
0.76
0.40
2.11
3.22
4.78
2.10
23.41
2.11
3.32
72
2.07
Gross margin%
25.67
22.81
21.89
21.50
18.85
18.13
16.55
16.93
16.39
16.81
13.77
16.81
18.49
31
18.78
Operating margin%
19.01
17.38
16.75
14.29
17.28
19.88
21.29
21.93
21.77
24.11
6.27
21.77
19.44
9
20.78
Net margin%
15.51
15.07
13.46
16.31
18.93
19.99
18.67
21.25
18.45
17.12
26.38
18.67
17.79
47
21.99
P/E ratio (avg)x
37.00
40.97
43.17
46.20
43.07
43.04
40.75
44.12
49.63
53.27
22.68
44.12
43.12
65
31.04
EV/EBITx
41.66
42.26
40.28
41.69
41.73
43.64
40.94
39.41
39.50
40.62
25.49
40.62
41.30
79
6.00
FCF yield (avg)%
22.73
25.45
24.13
27.10
27.23
30.20
28.44
26.50
24.44
26.35
15.79
26.50
26.43
53
27.83
FCF margin%
2.25
2.05
1.93
0.40
0.40
0.40
0.40
0.40
2.37
2.70
15.59
0.40
1.17
12
1.105
FCF / Net incomex
0.145
0.155
0.154
0.141
0.123
0.130
0.112
0.108
0.097
0.091
1.505
0.108
0.126
38
17.44
ROIC%
2.61
0.85
0.40
1.42
0.40
0.40
0.40
0.40
0.83
2.35
5.48
0.40
0.61
46
20.55
Return on equity%
31.99
32.75
30.29
32.81
30.00
28.00
27.58
29.65
28.46
26.72
11.12
28.00
29.83
78
22.16
Return on assets%
12.06
9.52
8.47
8.11
6.41
7.45
7.86
5.11
7.41
10.09
21.55
7.45
7.98
85
0.14
EPS€
0.83
0.91
0.87
0.99
1.15
1.25
1.16
1.34
1.52
1.48
0.15
5.30%
7.28%
—
9.50
EPS growth%
23.77
25.40
26.26
29.14
32.05
30.62
29.98
30.91
33.51
31.22
23.71
30.91
30.30
20
0.18
Bookvalue per sh€
0.76
0.90
0.96
0.93
1.10
1.10
1.21
1.34
1.38
1.64
0.26
8.23%
9.41%
—
0.22
FCF per share€
0.92
0.87
0.88
0.80
0.73
0.79
0.75
0.80
0.85
0.82
0.53
2.35%
(0.89%)
—
0.39
Dividend per sh€
0.76
0.80
0.76
0.73
0.84
0.93
1.06
1.00
0.95
0.98
0.33
3.15%
3.32%
—
14.57
Div yield (avg)%
16.74
17.31
14.43
16.48
16.23
18.40
19.78
19.35
18.30
17.05
29.05
18.40
17.18
94
24.52
Payout ratio%
26.62
28.08
28.44
26.41
29.12
26.84
29.67
29.14
31.28
28.83
16.62
29.14
28.63
20
1.443
Shares (diluted)B
2.348
2.606
2.572
2.809
3.120
3.417
3.567
3.579
4.011
4.326
1.500
6.75%
7.62%
67
13.99
Buyback yield%
13.05
14.92
16.06
13.43
15.82
13.68
13.64
11.43
10.63
8.94
9.58
11.43
13.54
65
0.889
D/E ratiox
0.418
0.398
0.406
0.377
0.334
0.311
0.287
0.312
0.331
0.346
1.076
0.312
0.340
30
0.135
Enterprise value€B
0.602
0.563
0.603
0.641
0.699
0.742
0.767
0.697
0.770
0.695
1.297
(0.14%)
1.09%
91
0.537
LT debt€B
1.230
1.302
1.385
1.357
1.382
1.472
1.709
1.823
1.872
1.807
0.135
5.50%
3.88%
28
Revenue
€1.593B
7.12%
1.00×
Cost of revenue
€881.3M
7.55%
1.04×
Operating expenses
€213.9M
6.40%
0.93×
Cash and investments
19.29%