2.256
Revenue€B
2.046
2.107
2.212
2.308
2.404
2.534
2.553
2.617
2.688
2.755
2.408
2.76%
3.37%
48
20.60
Revenue growth%
28.86
26.11
24.84
23.89
22.18
22.72
20.48
19.48
19.10
16.89
5.43
19.48
22.45
43
4.97
Gross margin%
32.35
32.11
33.28
33.83
35.45
35.16
32.31
34.40
32.26
31.97
18.80
32.31
32.82
81
23.61
Operating margin%
21.81
19.61
22.37
19.90
20.50
23.13
21.09
21.77
20.80
23.48
12.12
21.77
21.43
54
3.32
Net margin%
9.52
10.80
12.44
13.03
13.23
10.72
11.25
13.69
14.92
13.24
12.95
13.24
12.74
61
14.91
P/E ratio (avg)x
21.16
20.12
18.44
16.71
16.29
15.06
16.31
15.81
14.48
15.42
22.85
15.42
16.30
30
32.27
EV/EBITx
6.346
5.784
6.051
6.205
6.236
5.873
5.767
5.461
5.600
5.072
7.119
5.600
5.828
90
7.77
FCF yield (avg)%
15.55
17.38
18.69
16.61
14.83
14.64
17.54
16.88
17.41
19.23
20.05
17.41
17.13
20
27.78
FCF margin%
20.92
22.10
20.30
18.37
20.02
20.06
21.61
23.36
25.89
28.74
7.92
23.36
21.26
20
0.418
FCF / Net incomex
1.594
1.632
1.729
1.912
1.701
1.528
1.654
1.765
1.922
2.060
1.116
1.765
1.715
59
16.61
ROIC%
8.86
7.08
7.04
4.75
4.27
3.82
1.50
1.75
3.62
1.17
21.49
1.75
4.05
63
28.52
Return on equity%
9.46
8.54
6.61
7.05
6.55
3.64
5.95
8.68
7.56
6.73
5.26
6.73
6.89
80
24.68
Return on assets%
21.33
21.47
20.58
22.84
20.88
21.98
23.24
21.69
21.60
18.84
23.82
21.69
21.53
63
30.67
EPS€
44.99
49.72
48.77
53.09
52.96
56.82
63.98
67.46
73.72
85.60
31.54
10.08%
7.67%
—
18.94
EPS growth%
24.57
23.35
21.03
19.42
17.84
17.36
20.34
21.56
19.33
18.20
23.63
19.33
19.88
27
18.63
Bookvalue per sh€
6.17
6.31
5.75
5.69
5.42
4.88
5.28
5.38
5.66
5.96
12.12
1.91%
(0.36%)
—
17.50
FCF per share€
36.19
42.81
43.35
49.85
56.03
62.30
59.23
56.44
56.67
58.16
22.28
0.75%
5.77%
—
35.93
Dividend per sh€
36.48
36.60
37.77
38.42
42.85
47.36
51.59
53.72
52.23
50.67
22.98
3.41%
4.75%
—
23.43
Div yield (avg)%
24.45
24.20
27.03
25.43
26.87
27.36
30.20
29.87
27.71
28.61
28.82
28.61
27.20
68
16.50
Payout ratio%
3.84
4.11
5.94
8.00
7.78
9.81
9.56
9.53
9.48
7.15
22.65
9.53
7.89
15
52.75
Shares (diluted)M
76.81
77.85
91.79
98.01
107.8
122.4
122.7
123.7
147.2
160.7
53.22
8.31%
9.17%
73
29.88
Buyback yield%
26.18
26.08
27.92
28.98
27.75
30.56
31.26
29.23
28.26
27.96
27.36
29.23
28.11
24
0.495
D/E ratiox
2.060
2.192
2.591
2.543
2.947
2.981
2.960
3.541
3.521
3.453
1.230
3.453
2.954
90
2.009
Enterprise value€B
1.740
1.757
1.917
1.915
2.075
2.277
2.278
2.542
2.736
2.788
1.632
6.09%
5.30%
40
0.164
LT debt€B
2.317
2.560
2.806
2.794
3.278
3.334
3.539
3.602
4.270
4.263
0.737
5.39%
6.49%
79
Revenue
€2.755B
3.37%
1.00×
Cost of revenue
€1.928B
3.37%
1.00×
Operating expenses
€481.4M
3.15%
0.98×
Cash and investments
15.84%