4.860
Revenue€B
2.582
2.768
3.022
3.250
3.585
3.857
4.273
4.690
5.129
5.602
5.322
9.34%
9.11%
78
9.79
Revenue growth%
26.64
26.37
24.48
26.78
26.54
26.05
26.15
27.46
25.44
24.89
5.61
26.05
26.26
82
2.10
Gross margin%
21.75
22.97
22.87
21.77
22.77
21.54
19.24
19.16
19.57
21.14
7.12
19.57
21.65
19
2.79
Operating margin%
7.32
6.06
8.83
11.18
11.44
8.92
10.73
8.58
5.69
3.00
7.26
8.58
8.70
17
12.98
Net margin%
22.39
23.33
22.55
21.21
22.47
22.34
23.49
21.35
23.31
25.42
29.99
23.31
22.51
65
28.46
P/E ratio (avg)x
55.05
58.39
54.27
53.89
57.99
53.44
55.97
53.86
51.52
54.57
15.13
53.86
54.42
8
29.65
EV/EBITx
6.553
6.570
6.039
5.930
5.497
5.000
4.609
4.772
4.175
3.971
34.94
4.609
5.248
36
6.08
FCF yield (avg)%
4.55
2.18
0.40
2.13
4.86
6.85
8.00
10.61
11.43
13.68
20.58
10.61
5.85
20
23.83
FCF margin%
13.36
12.38
10.18
8.20
5.24
3.21
1.86
1.09
1.66
0.40
15.03
1.66
4.22
95
0.448
FCF / Net incomex
0.267
0.283
0.276
0.318
0.309
0.335
0.373
0.354
0.364
0.385
0.863
0.364
0.326
50
14.34
ROIC%
14.06
16.69
14.22
15.72
15.02
16.75
15.36
14.93
14.24
13.24
29.54
14.93
14.97
44
18.51
Return on equity%
19.12
17.00
17.57
18.95
19.44
22.00
19.09
16.76
18.75
20.87
14.11
19.09
19.02
67
16.62
Return on assets%
29.58
32.02
31.87
31.28
31.68
32.77
35.70
37.56
36.80
35.71
18.19
35.71
32.40
25
0.98
EPS€
0.96
0.95
1.03
1.07
0.96
0.98
0.87
0.75
0.71
0.76
1.09
(4.60%)
(2.22%)
—
12.98
EPS growth%
7.09
4.16
2.64
1.57
0.40
1.78
1.33
3.64
2.34
0.94
9.43
1.78
2.06
87
0.41
Bookvalue per sh€
4.03
4.20
4.79
4.71
5.10
5.01
5.44
5.73
6.42
7.36
1.73
7.62%
7.61%
—
1.67
FCF per share€
1.32
1.44
1.60
1.56
1.59
1.81
1.66
1.57
1.49
1.71
2.17
1.51%
2.69%
—
1.02
Dividend per sh€
1.29
1.29
1.29
1.16
1.26
1.38
1.36
1.33
1.39
1.25
2.90
(0.13%)
(0.77%)
—
6.72
Div yield (avg)%
25.06
25.97
27.41
29.51
29.33
30.31
27.46
30.34
31.71
28.87
6.35
30.31
29.10
7
17.77
Payout ratio%
20.61
17.91
18.74
16.88
15.14
16.99
19.00
19.68
17.83
17.19
12.72
17.83
17.87
31
0.907
Shares (diluted)B
1.010
0.972
1.029
1.064
0.987
1.124
1.156
1.282
1.427
1.606
0.904
10.23%
4.41%
49
25.75
Buyback yield%
23.23
24.13
24.75
27.42
24.48
24.39
22.46
21.63
22.00
23.17
28.32
22.46
23.68
87
0.547
D/E ratiox
1.121
1.226
1.340
1.537
1.616
1.533
1.728
1.642
1.895
1.748
1.043
1.728
1.576
72
5.608
Enterprise value€B
2.649
2.715
3.213
3.161
3.649
3.574
3.687
4.265
4.731
4.689
3.152
5.14%
7.23%
22
0.429
LT debt€B
0.528
0.547
0.537
0.606
0.682
0.657
0.723
0.824
0.752
0.754
2.163
2.03%
4.56%
87
Revenue
€5.602B
9.11%
1.00×
Cost of revenue
€3.355B
9.28%
1.02×
Operating expenses
€797.8M
9.13%
1.00×
Cash and investments
17.82%