6.452
Revenue€B
4.276
4.498
4.806
5.127
5.542
5.911
6.287
6.810
7.247
7.671
6.790
6.72%
6.58%
34
3.20
Revenue growth%
6.47
5.69
8.31
10.91
8.15
7.68
6.26
7.81
6.85
5.10
3.59
6.85
7.27
42
24.52
Gross margin%
10.67
10.27
11.26
13.16
15.94
13.32
16.10
18.02
15.70
13.95
13.88
15.70
13.64
77
17.86
Operating margin%
12.90
11.76
11.94
13.69
13.11
12.19
9.86
12.61
14.80
12.35
11.79
12.35
12.48
57
12.38
Net margin%
15.36
13.09
12.01
14.12
16.54
18.23
17.34
16.41
15.25
12.31
16.31
16.41
15.31
83
28.79
P/E ratio (avg)x
38.44
45.40
44.75
52.03
60.94
62.46
69.96
78.53
87.77
88.46
8.771
78.53
61.70
90
18.34
EV/EBITx
13.78
13.92
15.06
15.67
14.40
13.72
14.70
13.35
13.73
13.80
6.731
13.73
13.86
92
12.43
FCF yield (avg)%
9.08
12.01
12.86
15.28
14.32
17.19
14.59
14.60
17.18
18.25
23.33
17.18
14.60
24
26.96
FCF margin%
22.37
23.58
24.66
22.42
21.24
18.91
19.15
18.56
20.73
18.69
2.33
18.91
20.99
77
1.792
FCF / Net incomex
0.235
0.247
0.280
0.310
0.327
0.381
0.398
0.468
0.466
0.510
1.201
0.466
0.354
43
17.66
ROIC%
21.55
22.58
22.34
20.53
22.33
23.84
25.73
28.60
30.30
31.15
20.99
28.60
23.21
79
23.71
Return on equity%
11.77
14.63
13.43
11.51
11.94
10.24
8.71
5.71
7.27
4.99
17.85
7.27
10.88
59
9.80
Return on assets%
19.27
18.24
19.44
20.32
20.48
22.57
20.94
23.73
20.74
17.75
26.13
20.94
20.40
10
3.88
EPS€
1.46
1.58
1.72
1.82
2.04
1.92
1.96
2.09
2.14
2.21
4.27
1.62%
5.38%
—
7.87
EPS growth%
6.96
5.67
8.64
6.24
4.87
7.10
4.52
5.72
3.78
4.75
2.23
4.75
5.70
46
1.61
Bookvalue per sh€
2.00
1.76
1.86
1.81
1.68
1.82
1.99
1.87
1.98
1.79
1.00
1.26%
(0.42%)
—
1.05
FCF per share€
6.44
7.53
8.00
8.86
9.10
9.20
10.64
11.81
11.33
12.29
1.15
6.18%
6.12%
—
3.13
Dividend per sh€
0.82
0.88
0.95
0.96
1.09
1.20
1.34
1.20
1.09
1.13
3.44
0.88%
3.36%
—
21.09
Div yield (avg)%
14.79
14.49
16.29
16.50
17.29
19.51
19.81
19.93
21.84
19.74
6.16
19.81
18.40
58
4.93
Payout ratio%
24.57
23.36
24.00
26.50
24.84
23.44
21.55
24.21
27.18
24.82
20.15
24.21
24.39
31
650.9
Shares (diluted)M
656.5
662.0
625.3
585.6
560.1
617.4
584.4
536.6
506.3
515.7
664.4
(1.64%)
(3.40%)
86
18.29
Buyback yield%
12.23
10.69
13.40
14.30
16.93
18.49
15.90
14.85
11.90
11.70
17.06
14.85
13.85
20
1.597
D/E ratiox
1.003
1.021
1.220
1.212
1.261
1.252
1.433
1.447
1.613
1.718
0.752
1.447
1.256
24
6.330
Enterprise value€B
4.063
4.253
4.430
4.061
3.715
3.637
3.948
3.516
3.558
3.861
6.831
0.77%
(0.01%)
11
3.023
LT debt€B
9.987
11.60
11.51
13.24
15.61
16.09
18.48
18.28
18.39
19.13
2.853
4.15%
8.44%
58
Revenue
€7.671B
6.58%
1.00×
Cost of revenue
€4.482B
6.67%
1.01×
Operating expenses
€1.154B
5.88%
0.94×
Cash and investments
16.56%