3.787
Revenue€B
3.373
3.437
3.471
3.572
3.644
3.660
3.709
3.779
3.819
3.981
3.869
1.79%
2.02%
46
6.75
Revenue growth%
25.27
24.34
22.42
25.08
24.76
24.82
22.43
21.64
18.98
18.46
23.20
21.64
23.38
17
21.84
Gross margin%
21.91
24.29
23.02
25.89
26.12
25.40
23.64
24.94
23.27
20.70
14.92
23.64
23.97
88
5.07
Operating margin%
9.81
11.12
13.22
13.40
15.17
15.42
14.38
17.11
15.00
16.44
27.69
15.42
14.69
66
10.54
Net margin%
26.61
26.56
24.51
21.93
21.31
19.00
20.17
21.77
18.87
18.46
3.35
19.00
21.54
62
34.38
P/E ratio (avg)x
11.80
12.22
13.46
14.05
13.41
12.40
13.43
13.54
12.44
11.23
14.66
12.44
12.92
10
26.68
EV/EBITx
7.126
7.444
8.017
7.541
8.118
7.806
7.346
7.460
6.603
5.700
6.306
7.346
7.452
83
11.38
FCF yield (avg)%
11.02
8.20
5.67
4.93
4.91
7.90
9.66
10.81
10.70
13.30
2.62
10.70
8.93
61
9.76
FCF margin%
16.56
18.28
19.16
20.93
20.08
20.77
22.93
25.64
26.06
26.15
27.63
25.64
20.85
11
0.710
FCF / Net incomex
1.394
1.418
1.482
1.398
1.532
1.497
1.603
1.755
1.817
1.824
0.744
1.755
1.514
13
28.72
ROIC%
16.63
14.21
12.42
12.35
11.97
13.83
13.55
13.41
11.15
13.90
20.42
13.55
13.48
36
28.69
Return on equity%
4.29
2.11
0.40
0.40
0.40
0.40
1.81
0.91
2.24
3.92
26.16
1.81
1.36
59
4.83
Return on assets%
20.73
20.93
20.32
22.33
20.42
19.59
17.67
18.74
19.09
21.31
13.79
19.09
20.37
16
0.19
EPS€
0.95
0.94
0.96
1.09
1.09
1.19
1.12
1.10
1.02
1.13
0.21
0.68%
1.14%
—
10.15
EPS growth%
13.65
16.40
15.90
18.51
16.96
14.11
14.29
11.38
14.01
15.29
25.93
14.11
14.79
89
0.57
Bookvalue per sh€
1.11
1.14
1.19
1.14
1.14
1.03
1.13
1.26
1.38
1.46
1.31
5.10%
3.07%
—
0.62
FCF per share€
0.86
0.82
0.75
0.72
0.63
0.55
0.59
0.58
0.57
0.62
0.46
(0.20%)
(4.45%)
—
0.50
Dividend per sh€
0.78
0.73
0.82
0.89
0.97
1.07
1.22
1.41
1.57
1.60
0.49
10.57%
7.98%
—
26.59
Div yield (avg)%
0.40
0.40
2.47
4.97
3.17
2.63
0.94
0.40
3.21
1.89
17.38
1.89
2.18
62
18.26
Payout ratio%
20.37
17.68
19.22
17.99
19.50
20.87
22.55
23.82
26.68
24.02
3.12
23.82
20.62
40
2.145
Shares (diluted)B
2.393
2.231
2.360
2.558
2.857
2.852
3.114
3.532
3.967
3.990
2.103
6.91%
5.75%
12
12.64
Buyback yield%
21.82
24.19
23.31
21.34
23.62
25.87
28.66
31.61
28.89
28.29
26.98
28.66
25.03
62
0.396
D/E ratiox
1.395
1.346
1.263
1.139
1.261
1.161
1.067
1.140
1.011
0.941
0.484
1.067
1.151
26
3.890
Enterprise value€B
5.292
5.559
5.832
5.686
6.585
6.129
6.611
6.386
6.243
6.759
0.866
0.52%
3.21%
89
2.223
LT debt€B
5.467
5.598
6.114
7.209
8.043
9.219
9.987
10.16
9.672
11.06
2.489
6.58%
8.89%
93
Revenue
€3.981B
2.02%
1.00×
Cost of revenue
€2.163B
1.97%
1.00×
Operating expenses
€731.0M
2.03%
1.00×
Goodwill & intangibles
15.17%