0.565
Revenue€B
1.307
1.382
1.454
1.513
1.566
1.594
1.625
1.679
1.767
1.874
0.631
3.67%
4.26%
74
9.10
Revenue growth%
0.40
0.40
2.42
2.49
0.71
0.84
2.59
2.05
2.17
1.79
20.03
2.05
1.92
91
7.47
Gross margin%
17.61
17.53
19.63
18.79
18.36
15.70
15.71
18.61
20.39
21.81
16.19
18.61
18.48
45
9.13
Operating margin%
22.53
22.78
20.69
21.53
21.14
23.78
22.06
23.71
22.44
21.10
13.26
22.44
22.25
24
13.78
Net margin%
21.61
22.09
19.30
18.67
17.76
16.11
16.14
18.44
17.48
19.93
8.84
17.48
18.55
64
30.34
P/E ratio (avg)x
33.08
37.26
39.83
41.85
42.99
42.86
49.32
49.56
50.67
57.64
9.438
49.56
42.92
75
37.57
EV/EBITx
66.90
67.00
69.53
80.68
79.16
88.02
83.22
87.21
98.84
102.6
10.17
88.02
81.95
79
7.11
FCF yield (avg)%
8.33
5.99
7.71
9.04
7.21
5.67
5.79
6.31
8.86
6.07
9.20
6.07
6.76
94
17.08
FCF margin%
10.80
11.69
9.30
7.62
7.86
9.84
9.10
10.99
9.60
9.63
12.24
9.63
9.62
36
0.342
FCF / Net incomex
1.153
1.289
1.462
1.609
1.837
1.994
2.236
2.640
2.577
3.039
1.503
2.577
1.915
41
17.68
ROIC%
33.25
35.84
34.96
32.94
31.27
29.80
29.25
27.30
25.97
23.19
7.49
27.30
30.54
87
11.46
Return on equity%
24.35
21.86
22.15
24.29
26.60
27.18
28.92
27.35
28.39
30.60
11.31
28.39
26.89
82
9.88
Return on assets%
10.34
10.70
7.75
5.24
5.39
7.32
6.36
3.63
3.22
3.68
16.62
3.68
5.87
37
5.41
EPS€
10.33
10.60
11.59
11.84
12.09
11.54
12.75
13.23
15.18
16.23
5.77
6.06%
5.61%
—
9.66
EPS growth%
12.77
12.18
14.88
13.34
12.77
10.96
10.82
10.27
10.83
11.81
13.99
10.83
12.00
38
4.67
Bookvalue per sh€
4.50
4.34
4.55
4.32
4.28
4.51
4.87
4.19
4.20
4.53
4.53
1.14%
(0.60%)
—
1.94
FCF per share€
1.03
0.99
1.00
0.95
0.92
0.98
0.99
1.03
0.99
1.01
6.77
1.86%
0.53%
—
7.04
Dividend per sh€
8.48
9.48
9.56
9.60
10.63
12.07
12.85
14.10
13.88
13.78
6.67
5.33%
5.01%
—
6.28
Div yield (avg)%
4.42
5.14
3.01
4.80
7.34
8.86
10.28
8.00
6.18
7.80
12.48
8.00
6.76
91
19.21
Payout ratio%
23.42
20.78
18.11
20.71
20.41
17.59
18.00
19.27
16.41
13.75
6.39
17.59
18.69
43
116.1
Shares (diluted)M
173.1
203.4
229.2
233.3
241.5
237.3
266.4
266.3
267.8
279.7
121.2
2.98%
6.65%
38
22.44
Buyback yield%
15.74
15.34
13.83
15.35
14.61
13.89
12.91
13.74
15.31
13.42
2.85
13.74
14.25
57
1.601
D/E ratiox
1.864
1.742
2.003
1.857
2.050
2.293
2.566
2.588
2.508
2.823
1.392
2.566
2.171
10
848.3
Enterprise value€M
912.1
805.9
712.0
748.4
691.3
733.6
679.8
605.7
560.8
512.2
571.3
(5.82%)
(6.08%)
89
0.128
LT debt€B
1.004
1.051
1.030
1.130
1.140
1.189
1.319
1.234
1.192
1.292
1.419
2.54%
1.38%
14
Revenue
€1.874B
4.26%
1.00×
Cost of revenue
€1.131B
4.11%
0.99×
Operating expenses
€349.6M
4.07%
0.98×
Cash and investments
17.57%
Property and equipment
14.10%