4.218
Revenue€B
2.193
2.335
2.506
2.716
2.915
3.104
3.350
3.715
4.102
4.442
4.483
8.79%
8.43%
65
10.89
Revenue growth%
13.54
15.37
14.46
11.70
12.80
11.45
14.08
14.19
12.27
14.27
10.24
14.08
13.81
34
19.08
Gross margin%
12.43
11.75
11.88
13.47
15.01
17.56
15.89
14.68
13.93
13.57
9.93
14.68
13.75
73
24.20
Operating margin%
26.21
27.16
27.90
26.27
24.78
23.02
20.22
19.34
20.35
22.54
11.28
20.35
23.90
15
20.06
Net margin%
16.11
18.44
16.60
16.04
15.38
12.54
11.24
13.77
12.13
13.04
22.86
12.54
14.58
71
19.21
P/E ratio (avg)x
18.32
16.77
15.91
16.15
14.53
12.90
11.34
12.05
11.60
12.49
21.05
12.05
13.71
7
28.20
EV/EBITx
12.45
12.31
13.23
14.83
17.41
17.35
17.01
17.26
17.96
20.76
35.79
17.35
17.14
33
2.35
FCF yield (avg)%
15.76
15.74
16.66
14.51
16.06
14.97
15.78
14.64
15.04
12.08
2.31
14.97
15.39
92
29.08
FCF margin%
0.40
0.40
0.40
0.40
0.40
1.70
3.28
4.04
1.92
0.40
19.71
1.92
0.40
54
0.604
FCF / Net incomex
0.671
0.687
0.764
0.720
0.695
0.727
0.756
0.730
0.770
0.774
0.815
0.756
0.729
78
4.18
ROIC%
5.76
4.81
7.16
8.96
7.56
5.68
8.13
6.35
6.97
6.98
4.70
6.97
6.97
81
24.00
Return on equity%
24.50
26.68
25.16
24.12
25.55
24.42
27.11
26.44
23.46
22.72
14.32
24.42
24.83
39
2.27
Return on assets%
0.47
0.53
0.40
1.41
0.99
0.40
0.40
0.40
0.40
0.40
10.38
0.40
0.40
95
1.03
EPS€
1.55
1.74
1.61
1.64
1.50
1.65
1.48
1.53
1.62
1.64
1.06
1.72%
0.25%
—
29.20
EPS growth%
23.62
23.91
22.52
19.67
19.42
16.90
19.76
18.35
19.26
17.09
6.09
18.35
19.54
54
2.48
Bookvalue per sh€
2.68
2.89
3.03
2.83
2.89
2.52
2.66
2.45
2.64
2.90
5.81
0.06%
(0.34%)
—
5.12
FCF per share€
5.52
5.30
5.25
4.58
4.92
5.11
5.55
5.25
4.56
3.92
3.83
(4.45%)
(2.89%)
—
5.63
Dividend per sh€
2.25
2.07
1.76
1.65
1.76
1.76
1.80
1.86
1.89
2.00
2.77
2.59%
(2.74%)
—
22.56
Div yield (avg)%
17.47
16.78
15.55
14.55
13.87
14.55
15.13
12.99
10.62
10.52
14.36
12.99
14.55
12
6.78
Payout ratio%
20.62
20.35
23.34
22.25
22.15
20.40
20.97
20.02
20.17
17.41
16.23
20.17
20.51
88
570.1
Shares (diluted)M
677.9
710.1
759.5
764.2
852.4
857.3
833.1
936.8
885.3
863.1
574.8
0.25%
1.61%
83
29.65
Buyback yield%
27.32
24.41
25.68
23.59
25.13
27.76
25.48
25.92
28.41
27.23
18.80
27.23
25.80
63
1.255
D/E ratiox
1.270
1.366
1.517
1.669
1.811
1.688
1.654
1.900
2.041
2.227
0.449
1.900
1.678
95
1.292
Enterprise value€B
4.389
5.043
5.575
5.236
5.128
5.895
5.749
5.878
6.302
6.513
1.697
4.90%
3.70%
15
3.750
LT debt€B
4.578
4.980
5.161
5.659
5.697
5.790
6.489
6.242
6.794
7.791
1.851
6.46%
6.07%
32
Revenue
€4.442B
8.43%
1.00×
Cost of revenue
€2.848B
8.54%
1.01×
Operating expenses
€888.2M
8.87%
1.04×
Goodwill & intangibles
16.01%