11.60
Revenue€B
9.418
9.932
10.51
11.07
11.88
12.54
13.56
14.42
15.41
16.80
11.88
7.18%
6.69%
66
4.04
Revenue growth%
15.84
14.35
17.07
19.26
16.83
17.94
18.09
15.48
14.12
14.94
6.91
15.48
16.34
81
20.19
Gross margin%
28.12
26.53
24.21
23.71
22.53
20.98
22.46
22.67
20.97
22.47
5.33
22.46
22.60
82
16.06
Operating margin%
18.41
17.24
14.53
14.40
15.64
18.01
18.29
15.69
13.60
10.77
25.89
15.69
15.66
37
14.20
Net margin%
19.25
19.09
18.59
21.24
20.35
19.10
19.01
18.31
16.87
19.79
20.49
19.01
19.10
25
31.49
P/E ratio (avg)x
13.14
12.64
11.92
12.24
12.35
10.64
10.97
9.704
9.805
9.864
17.78
9.864
11.45
67
10.89
EV/EBITx
41.98
44.00
41.21
47.01
44.77
42.35
47.11
44.15
44.98
42.37
8.431
44.15
44.08
57
9.39
FCF yield (avg)%
15.36
15.27
14.07
11.56
10.19
7.64
7.53
8.30
10.12
12.22
13.67
8.30
10.87
66
20.33
FCF margin%
34.30
33.14
34.64
36.06
37.36
37.73
37.74
36.29
36.58
34.55
17.36
36.58
36.17
51
0.595
FCF / Net incomex
1.915
1.786
1.969
2.215
2.213
2.470
2.361
2.406
2.480
2.364
1.299
2.406
2.288
92
17.23
ROIC%
12.59
10.89
9.72
6.73
6.74
9.68
11.92
11.96
9.01
9.46
19.91
9.68
9.70
56
7.60
Return on equity%
25.78
23.02
20.88
20.49
18.68
19.31
20.19
22.42
23.51
25.13
19.29
22.42
21.65
35
24.23
Return on assets%
24.86
22.48
23.99
23.36
23.90
23.96
26.94
27.47
30.31
32.95
15.83
27.47
24.42
41
36.20
EPS€
40.00
40.13
41.61
38.87
39.87
38.18
40.14
41.88
44.38
44.83
38.82
2.37%
1.89%
—
3.60
EPS growth%
18.99
17.75
16.08
14.57
13.10
16.04
18.67
19.71
21.92
23.64
20.44
19.71
18.21
90
33.18
Bookvalue per sh€
41.99
42.73
40.33
40.87
45.81
44.63
48.95
54.37
56.03
60.79
21.87
5.82%
3.99%
—
18.04
FCF per share€
17.76
17.72
20.34
23.85
25.17
27.32
32.33
38.14
43.17
41.71
7.94
10.63%
10.53%
—
22.76
Dividend per sh€
37.04
40.90
45.13
42.14
46.37
51.69
54.89
52.33
52.15
55.14
16.05
3.52%
4.34%
—
19.63
Div yield (avg)%
17.67
16.00
13.31
12.18
12.43
12.27
13.70
12.90
14.48
13.90
3.34
13.70
13.51
12
2.08
Payout ratio%
4.45
3.42
1.58
3.21
4.52
1.57
0.40
0.40
3.05
4.49
19.52
1.57
3.13
58
214.4
Shares (diluted)M
288.0
281.9
314.0
346.9
383.5
367.7
399.1
425.3
460.9
428.1
208.0
2.22%
4.13%
87
20.73
Buyback yield%
7.80
10.05
12.86
12.23
13.10
15.61
14.56
13.63
15.74
13.58
2.80
14.56
13.34
61
1.260
D/E ratiox
0.485
0.424
0.448
0.397
0.366
0.383
0.408
0.373
0.339
0.327
1.209
0.373
0.390
31
10.80
Enterprise value€B
8.720
9.456
11.24
12.06
14.41
15.83
17.96
17.90
20.65
20.53
7.388
7.33%
10.87%
69
10.25
LT debt€B
13.00
12.91
12.10
11.33
11.49
12.03
12.07
13.13
12.63
12.17
5.514
1.15%
0.02%
25
Revenue
€16.80B
6.69%
1.00×
Cost of revenue
€10.14B
6.54%
0.99×
Operating expenses
€1.813B
7.86%
1.12×
Goodwill & intangibles
14.49%
Spread over hurdle
27.40%