0.567
Revenue€B
1.310
1.411
1.481
1.553
1.642
1.758
1.897
2.047
2.200
2.322
0.626
7.17%
6.80%
26
25.44
Revenue growth%
11.39
13.59
12.98
13.82
16.26
15.44
13.27
13.38
15.87
15.34
23.71
15.34
13.70
13
26.28
Gross margin%
29.45
32.20
32.55
30.34
29.88
31.76
31.47
28.53
29.69
28.98
23.33
29.69
30.11
47
13.65
Operating margin%
8.17
9.44
8.19
8.44
7.30
9.74
7.63
5.42
3.27
5.52
13.19
5.52
7.90
47
22.85
Net margin%
20.44
19.79
20.97
22.41
21.50
19.11
19.12
17.05
17.83
19.15
4.01
19.11
19.47
41
25.56
P/E ratio (avg)x
46.93
49.84
56.99
54.39
56.07
52.91
57.42
67.15
77.35
77.17
16.56
67.15
56.53
28
29.37
EV/EBITx
18.82
20.39
20.98
22.76
21.40
22.11
21.03
22.82
21.49
23.72
35.35
22.11
21.45
20
13.43
FCF yield (avg)%
16.75
19.40
20.10
18.96
18.61
19.26
19.38
18.30
20.23
19.02
20.34
19.26
19.14
43
3.85
FCF margin%
5.98
5.75
8.50
7.78
6.39
7.36
5.51
6.49
8.87
7.93
11.62
7.36
6.92
61
1.064
FCF / Net incomex
0.724
0.794
0.813
0.773
0.791
0.815
0.900
0.956
0.969
0.921
0.461
0.921
0.814
27
18.94
ROIC%
25.49
25.72
28.04
27.16
29.52
32.31
29.47
32.35
30.98
32.74
28.61
32.31
29.50
50
5.49
Return on equity%
25.58
28.28
28.02
25.86
24.33
25.94
28.78
26.79
24.68
24.60
29.69
25.94
25.90
68
14.77
Return on assets%
21.73
23.08
21.96
19.88
16.92
14.63
16.34
14.76
14.05
11.11
22.16
14.63
16.63
17
2.21
EPS€
2.69
3.19
3.27
3.91
4.12
4.04
4.15
4.83
4.79
5.31
2.31
5.21%
8.07%
—
4.02
EPS growth%
25.56
25.96
27.88
30.64
30.65
31.84
32.65
30.50
28.20
29.36
29.19
30.50
29.93
36
0.61
Bookvalue per sh€
1.22
1.14
1.02
1.06
1.08
1.04
1.07
0.98
0.96
0.97
1.42
(1.95%)
(1.48%)
—
1.56
FCF per share€
1.32
1.31
1.34
1.31
1.36
1.38
1.23
1.24
1.35
1.19
0.60
(2.61%)
(1.52%)
—
1.94
Dividend per sh€
0.91
0.96
1.02
1.21
1.41
1.71
1.99
1.98
2.38
2.65
1.56
13.46%
12.61%
—
24.51
Div yield (avg)%
1.37
3.61
4.94
4.12
2.08
4.33
4.80
4.61
2.80
3.03
12.44
4.33
3.86
9
14.47
Payout ratio%
17.05
17.06
16.82
16.99
19.88
19.24
19.43
16.67
15.24
15.91
28.43
16.67
17.02
83
0.623
Shares (diluted)B
0.896
0.860
0.978
1.048
1.204
1.165
1.209
1.209
1.150
1.305
0.612
1.61%
5.15%
94
4.45
Buyback yield%
10.40
8.27
10.58
8.03
8.79
8.54
9.87
8.50
10.35
7.43
5.32
8.54
8.67
69
0.254
D/E ratiox
1.536
1.567
1.602
1.509
1.502
1.567
1.668
1.734
1.836
2.028
0.258
1.734
1.584
20
2.066
Enterprise value€B
1.977
2.010
1.916
2.123
2.095
2.098
2.028
2.083
2.006
2.082
0.813
(0.12%)
2.05%
65
2.377
LT debt€B
2.001
1.893
1.794
1.723
1.699
1.960
2.116
2.285
2.282
2.235
0.116
5.64%
0.71%
28
Revenue
€2.322B
6.80%
1.00×
Cost of revenue
€1.265B
6.51%
0.97×
Operating expenses
€427.4M
7.28%
1.05×