0.179
Revenue€B
1.178
1.200
1.243
1.269
1.323
1.378
1.389
1.404
1.429
1.482
0.189
2.29%
2.72%
59
21.78
Revenue growth%
16.10
13.85
15.02
13.16
14.64
15.58
18.19
15.74
14.36
14.02
20.83
15.58
14.83
70
20.83
Gross margin%
18.80
18.63
17.94
15.81
14.21
16.12
16.24
16.44
14.25
16.83
11.41
16.24
16.34
24
26.77
Operating margin%
17.70
20.07
18.71
17.08
18.21
19.78
21.34
22.25
20.83
17.95
27.33
20.83
19.24
88
21.20
Net margin%
20.84
18.31
20.34
23.01
23.34
23.20
24.79
25.28
26.39
26.82
2.94
25.28
23.27
59
22.17
P/E ratio (avg)x
20.36
23.37
22.88
24.33
24.75
23.24
26.91
26.83
28.34
27.80
8.911
26.91
24.54
71
7.093
EV/EBITx
5.536
5.560
4.741
5.086
5.333
5.477
5.928
6.083
5.414
5.303
35.49
5.477
5.446
45
23.87
FCF yield (avg)%
16.49
14.90
17.15
15.62
16.58
14.77
16.70
14.95
17.10
16.55
2.01
16.55
16.52
53
12.68
FCF margin%
19.39
21.70
19.42
19.80
20.09
18.48
18.67
20.38
18.69
19.36
16.23
18.69
19.41
26
0.632
FCF / Net incomex
2.868
3.364
3.917
4.405
4.413
4.513
5.045
5.532
5.714
5.790
1.527
5.532
4.463
62
2.31
ROIC%
28.29
28.92
31.81
33.85
35.36
35.48
35.66
35.73
34.41
35.85
23.12
35.66
34.88
10
23.34
Return on equity%
9.40
9.26
11.59
13.50
11.36
13.17
13.86
11.98
13.97
13.68
22.40
13.68
12.58
83
12.36
Return on assets%
20.37
19.49
19.60
20.30
22.38
20.45
22.98
21.11
23.38
22.51
8.19
22.51
20.78
70
19.69
EPS€
23.10
20.14
19.40
19.80
18.17
19.37
18.39
16.35
17.49
16.64
21.40
(1.74%)
(2.62%)
—
8.33
EPS growth%
18.70
19.17
21.20
22.07
23.43
26.34
25.50
24.32
26.24
26.68
20.23
26.24
23.87
33
27.63
Bookvalue per sh€
46.08
46.81
52.94
56.71
61.41
67.49
66.26
75.40
85.61
84.82
9.11
6.67%
7.62%
—
19.55
FCF per share€
7.89
7.74
8.28
9.41
8.52
8.21
8.55
8.91
8.28
8.89
19.77
0.86%
1.61%
—
5.84
Dividend per sh€
32.13
31.99
28.86
30.21
32.37
28.54
27.76
27.68
28.09
30.77
22.33
(1.00%)
(1.27%)
—
4.01
Div yield (avg)%
10.96
10.40
12.63
11.82
12.29
10.93
11.67
10.68
11.42
13.40
22.87
11.42
11.54
43
13.78
Payout ratio%
10.33
11.78
9.54
9.95
10.94
11.34
13.45
16.35
17.09
16.70
10.40
16.35
11.56
54
32.00
Shares (diluted)M
34.79
35.75
40.78
42.08
45.92
52.69
54.94
58.11
68.72
69.01
32.50
8.49%
6.55%
71
7.74
Buyback yield%
9.74
10.14
10.22
12.21
13.27
14.83
17.69
14.95
12.09
12.97
16.16
14.83
12.59
84
1.619
D/E ratiox
1.107
1.107
1.209
1.229
1.288
1.325
1.184
1.202
1.263
1.268
0.746
1.263
1.219
13
1,043
Enterprise value€M
220.1
250.9
231.7
215.9
199.6
228.6
235.7
245.6
247.1
278.4
306.4
6.88%
2.77%
47
1.219
LT debt€B
1.114
1.134
1.258
1.131
0.999
1.050
0.930
0.940
0.897
0.807
0.168
(4.18%)
(2.73%)
31
Revenue
€1.482B
2.72%
1.00×
Cost of revenue
€1.021B
2.93%
1.02×
Operating expenses
€295.7M
2.32%
0.96×
Cash and investments
14.75%