36.26
Revenue€B
68.52
69.16
69.13
68.48
67.28
67.42
66.89
68.50
69.08
68.77
38.46
0.44%
0.19%
74
9.04
Revenue growth%
7.98
7.06
7.72
10.01
8.07
8.56
8.09
5.77
4.80
5.40
23.20
5.77
7.85
95
24.16
Gross margin%
23.98
21.56
20.89
19.19
19.66
19.46
19.38
17.12
19.33
20.28
6.92
19.38
19.56
76
23.80
Operating margin%
8.77
9.82
11.04
8.46
9.48
7.44
9.74
12.21
12.32
13.57
28.67
12.21
9.78
82
28.77
Net margin%
7.03
5.19
2.59
2.67
1.08
0.40
0.40
0.40
2.10
2.23
20.00
0.40
2.16
44
22.97
P/E ratio (avg)x
12.26
12.45
14.00
15.38
14.94
16.17
17.29
17.60
20.70
21.65
25.01
17.60
15.78
45
18.65
EV/EBITx
37.24
41.12
44.49
51.44
54.15
55.01
63.29
64.43
74.98
78.65
15.54
64.43
54.58
59
12.84
FCF yield (avg)%
24.42
23.08
20.97
23.91
22.09
21.77
22.25
22.91
20.44
19.66
24.88
21.77
22.17
50
23.09
FCF margin%
21.47
24.32
22.57
20.61
22.36
19.77
19.81
17.01
18.09
18.24
8.06
18.24
20.21
40
0.593
FCF / Net incomex
1.902
1.976
2.113
2.201
2.347
2.762
2.708
2.898
3.049
3.333
0.236
2.898
2.527
27
2.99
ROIC%
13.43
15.69
14.23
11.65
13.25
13.28
16.02
16.47
15.88
16.27
22.62
16.02
14.96
69
18.61
Return on equity%
20.35
21.87
20.59
22.24
21.42
23.05
25.05
22.57
23.02
22.01
4.47
23.02
22.13
82
24.53
Return on assets%
22.62
20.89
22.56
19.83
18.96
16.56
15.55
16.65
18.48
19.52
28.07
16.65
19.24
51
95.88
EPS€
62.74
68.49
71.70
64.00
62.98
56.82
54.82
53.48
52.91
53.46
100.59
(3.22%)
(1.12%)
—
18.15
EPS growth%
12.08
10.66
8.78
7.02
6.06
3.64
2.94
3.19
2.66
4.54
15.53
3.19
5.30
60
59.83
Bookvalue per sh€
96.84
106.67
102.83
93.92
93.80
95.29
87.50
100.41
113.50
125.33
66.43
5.97%
3.32%
—
40.87
FCF per share€
59.15
63.69
59.70
61.44
65.51
65.39
66.97
67.98
69.66
71.71
64.06
1.83%
2.56%
—
59.97
Dividend per sh€
99.93
95.09
104.47
95.21
93.60
100.91
111.52
105.77
112.73
127.16
18.18
6.32%
2.70%
—
13.86
Div yield (avg)%
9.80
12.35
13.02
11.41
9.07
10.06
11.80
9.28
10.80
12.28
18.56
10.80
11.10
60
26.73
Payout ratio%
1.65
1.22
0.40
0.40
3.02
5.69
8.50
10.64
12.13
10.42
2.73
10.42
4.36
79
0.452
Shares (diluted)B
0.691
0.777
0.813
0.927
0.944
0.951
0.986
1.143
1.108
1.199
0.475
4.90%
6.36%
83
25.22
Buyback yield%
13.17
12.26
13.69
13.78
13.55
15.26
16.48
14.64
12.74
11.10
23.10
14.64
13.62
75
0.770
D/E ratiox
0.998
1.049
0.916
0.956
0.984
0.871
0.778
0.756
0.729
0.675
0.916
0.756
0.893
61
37.96
Enterprise value€B
18.83
19.90
20.76
18.03
17.40
18.58
17.45
16.01
17.02
17.28
17.76
(0.14%)
(0.11%)
88
25.89
LT debt€B
8.461
8.110
7.490
6.907
7.127
7.253
7.647
7.009
7.863
8.574
22.71
3.77%
0.98%
24
Revenue
€68.77B
0.19%
1.00×
Cost of revenue
€48.14B
0.19%
1.00×
Operating expenses
€14.35B
0.34%
1.01×
Goodwill & intangibles
16.97%
Cash and investments
16.25%