1.117
Revenue€B
1.453
1.598
1.712
1.882
2.018
2.202
2.405
2.596
2.799
2.983
1.236
8.13%
8.56%
88
20.45
Revenue growth%
14.40
11.99
12.31
10.90
8.48
9.72
12.42
13.26
10.90
10.92
2.38
10.92
11.45
37
15.47
Gross margin%
18.59
18.89
17.19
17.31
19.29
20.49
18.38
21.12
19.86
22.26
14.80
20.49
19.09
13
15.59
Operating margin%
18.11
19.39
21.84
22.75
24.20
26.55
24.08
21.28
20.18
20.56
17.98
21.28
21.56
95
19.33
Net margin%
15.32
13.75
16.47
15.16
14.23
14.47
12.04
10.83
8.42
7.48
27.64
10.83
13.99
81
8.603
P/E ratio (avg)x
33.49
35.94
34.27
32.45
35.00
40.14
45.97
43.54
45.78
53.17
7.453
45.78
38.04
19
9.186
EV/EBITx
43.02
45.92
52.15
50.10
49.90
45.19
50.77
50.86
55.69
59.15
19.59
50.86
50.44
21
21.34
FCF yield (avg)%
2.26
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.38
4.34
22.30
0.40
0.40
86
11.31
FCF margin%
13.19
12.94
10.37
10.90
9.75
11.66
13.11
11.05
12.06
14.28
13.22
12.06
11.86
25
1.134
FCF / Net incomex
0.387
0.334
0.285
0.253
0.257
0.266
0.253
0.230
0.238
0.225
0.448
0.238
0.255
64
21.93
ROIC%
15.33
14.46
13.31
10.35
9.59
10.43
10.89
8.56
10.65
8.26
4.76
10.43
10.54
94
28.31
Return on equity%
10.04
12.99
12.29
10.12
7.19
6.82
8.94
10.56
13.39
13.69
16.76
10.56
10.34
90
17.46
Return on assets%
30.38
27.40
29.68
30.00
31.52
31.95
34.59
31.91
32.77
30.47
13.65
31.95
31.00
84
2.43
EPS€
1.95
2.03
1.86
1.95
2.10
2.40
2.49
2.44
2.44
2.70
2.71
5.22%
4.47%
—
6.96
EPS growth%
13.13
15.16
15.78
18.73
16.05
18.41
20.90
21.47
19.69
17.26
15.30
19.69
17.84
65
1.06
Bookvalue per sh€
5.29
5.48
5.44
5.62
6.32
6.17
6.93
7.26
7.40
8.41
3.85
5.90%
4.41%
—
2.32
FCF per share€
2.76
3.12
3.12
3.34
3.42
3.26
3.53
3.64
3.26
3.61
4.90
1.10%
3.26%
—
2.30
Dividend per sh€
1.33
1.53
1.79
1.87
2.18
2.29
2.58
2.93
3.42
3.30
1.13
8.71%
9.74%
—
21.49
Div yield (avg)%
4.52
5.57
5.44
3.89
4.96
7.47
6.31
4.72
3.70
2.29
5.76
4.72
4.84
17
3.13
Payout ratio%
3.76
1.14
0.40
0.40
0.40
0.40
1.36
0.40
2.29
3.62
9.79
1.36
0.77
30
232.9
Shares (diluted)M
335.0
328.5
312.9
313.6
336.2
332.7
371.0
422.7
402.1
451.2
233.1
6.06%
2.81%
13
23.15
Buyback yield%
10.34
8.80
11.39
12.86
9.91
10.79
11.58
8.86
8.58
11.15
12.50
10.79
10.57
33
0.612
D/E ratiox
1.087
0.941
0.891
0.914
0.806
0.707
0.736
0.683
0.705
0.628
0.130
0.705
0.771
27
1.484
Enterprise value€B
1.398
1.403
1.532
1.533
1.658
1.513
1.415
1.273
1.133
1.196
2.617
(6.32%)
(0.85%)
87
2.272
LT debt€B
1.499
1.615
1.570
1.637
1.668
1.703
1.719
1.846
1.630
1.688
2.537
0.25%
1.22%
85
Revenue
€2.983B
8.56%
1.00×
Cost of revenue
€2.060B
8.42%
0.99×
Operating expenses
€365.4M
8.48%
0.99×
Goodwill & intangibles
17.56%
Cash and investments
16.76%