1.348
Revenue€B
6.160
6.444
6.969
7.595
8.119
8.587
9.112
9.858
10.51
11.15
1.449
6.56%
6.80%
56
19.65
Revenue growth%
18.30
16.08
14.18
12.82
13.37
11.11
10.46
7.51
7.22
6.58
27.62
7.51
11.96
5
13.68
Gross margin%
13.31
10.81
12.95
13.62
12.20
12.36
13.44
10.62
13.32
16.10
22.97
13.32
13.13
91
11.72
Operating margin%
17.70
15.39
12.74
11.33
8.42
7.58
10.14
8.58
7.26
9.79
6.81
8.58
9.97
88
15.23
Net margin%
6.79
9.72
11.06
11.65
12.30
10.51
8.54
7.47
7.86
5.27
26.14
7.86
9.13
19
35.31
P/E ratio (avg)x
24.21
24.11
22.74
25.33
22.65
20.76
21.04
20.76
20.87
22.11
15.72
20.87
22.38
67
26.93
EV/EBITx
8.908
8.189
7.747
7.053
7.327
7.902
8.294
7.516
7.244
7.713
15.58
7.713
7.730
86
17.68
FCF yield (avg)%
9.06
6.27
8.89
6.19
9.10
8.56
9.11
11.62
10.78
10.23
27.18
10.23
9.08
79
11.40
FCF margin%
22.91
22.33
25.01
24.02
26.24
24.87
26.55
26.72
27.72
26.76
20.59
26.72
25.62
72
0.443
FCF / Net incomex
1.627
1.488
1.479
1.437
1.349
1.203
1.053
1.139
1.175
1.167
1.427
1.167
1.276
54
27.79
ROIC%
28.41
29.83
27.82
29.91
30.11
27.47
29.50
27.63
28.49
29.58
2.10
28.49
29.00
62
19.88
Return on equity%
9.33
11.19
13.07
14.73
13.99
11.17
10.62
11.91
13.13
11.03
7.53
11.17
11.55
26
15.52
Return on assets%
11.35
12.42
11.44
12.18
12.61
11.74
11.27
8.58
8.82
9.90
16.94
9.90
11.39
93
7.09
EPS€
6.91
7.44
7.78
8.49
8.51
7.80
7.39
7.98
8.64
7.69
7.47
(2.01%)
(0.45%)
—
12.19
EPS growth%
18.36
16.42
17.60
18.00
17.02
16.10
13.47
15.60
17.17
18.33
4.04
16.10
17.10
71
6.19
Bookvalue per sh€
11.68
11.87
13.08
12.96
15.49
18.54
19.57
19.99
21.33
23.41
7.31
8.60%
7.34%
—
2.80
FCF per share€
4.12
4.60
4.35
4.24
4.13
4.16
4.27
4.99
5.43
5.49
2.20
5.82%
3.78%
—
7.58
Dividend per sh€
7.09
6.40
5.79
5.40
6.07
6.44
5.77
6.32
6.33
5.73
4.55
(1.15%)
(1.45%)
—
16.55
Div yield (avg)%
24.00
21.14
21.22
21.98
20.06
18.64
19.93
22.45
24.49
27.25
11.03
22.45
21.60
38
13.34
Payout ratio%
31.20
33.86
36.79
36.10
38.05
35.83
36.73
34.83
36.80
36.82
7.99
36.73
36.41
56
421.2
Shares (diluted)M
381.0
347.5
304.0
326.8
289.8
253.9
276.5
275.2
298.3
272.5
430.5
(1.22%)
(2.98%)
23
15.96
Buyback yield%
20.53
17.81
16.51
19.13
21.65
23.47
21.38
19.92
22.88
20.89
11.66
21.38
20.71
63
0.594
D/E ratiox
2.686
3.111
3.378
3.430
3.913
4.192
4.689
5.405
5.777
5.472
0.403
5.405
4.053
51
5.284
Enterprise value€B
11.65
13.57
14.95
16.41
15.29
17.78
17.17
17.05
15.98
17.45
7.483
2.67%
4.12%
48
2.422
LT debt€B
10.82
10.85
12.08
11.02
12.10
11.84
13.46
14.71
15.57
15.57
3.256
5.17%
4.88%
14
Revenue
€11.15B
6.80%
1.00×
Cost of revenue
€5.721B
6.97%
1.02×
Operating expenses
€1.869B
6.66%
0.99×
Spread over hurdle
10.46%