1.462
Revenue€B
4.360
4.323
4.327
4.226
4.151
4.066
3.999
4.061
4.115
4.073
1.570
(0.38%)
(0.63%)
68
10.38
Revenue growth%
8.15
6.07
4.84
5.07
6.60
8.87
11.44
9.06
9.69
7.85
4.64
9.06
8.00
42
26.40
Gross margin%
5.07
6.21
8.11
6.60
8.74
6.20
8.01
7.04
5.80
6.91
13.91
6.91
6.75
53
7.25
Operating margin%
28.83
26.48
26.90
28.04
27.28
24.67
26.17
28.39
30.44
32.50
24.86
28.39
27.66
39
4.99
Net margin%
18.41
19.64
22.43
22.35
23.69
21.33
18.36
16.77
15.88
12.94
5.52
16.77
19.02
61
37.27
P/E ratio (avg)x
9.812
9.234
9.348
10.55
10.06
11.40
11.59
10.78
11.04
11.79
19.57
11.40
10.66
26
29.58
EV/EBITx
37.18
38.95
39.15
37.87
41.43
47.73
56.05
56.26
55.80
57.58
15.74
56.05
44.58
64
7.15
FCF yield (avg)%
8.06
7.24
5.96
6.90
4.80
6.02
5.12
5.14
4.55
4.44
23.02
5.12
5.55
53
21.91
FCF margin%
26.23
24.43
26.79
26.50
27.10
30.00
32.40
32.52
29.83
28.65
14.40
30.00
27.88
26
1.268
FCF / Net incomex
1.108
1.210
1.255
1.451
1.643
1.570
1.737
1.698
1.743
1.887
0.956
1.737
1.606
19
8.96
ROIC%
26.90
26.84
25.30
26.35
24.99
26.05
24.01
25.57
23.85
26.70
21.59
25.57
25.81
56
14.18
Return on equity%
6.89
4.05
2.98
1.11
1.60
0.40
1.34
0.92
0.43
0.40
7.36
0.43
1.22
86
24.13
Return on assets%
19.39
21.13
19.73
18.15
20.23
19.41
16.91
13.98
15.01
15.04
26.31
15.04
18.77
30
5.04
EPS€
3.16
3.35
3.61
3.79
3.88
3.36
3.54
3.23
3.27
3.00
5.14
(5.03%)
(0.34%)
—
19.81
EPS growth%
27.09
29.53
31.05
30.84
32.52
30.95
32.99
32.30
34.83
32.26
22.68
32.30
31.65
49
9.20
Bookvalue per sh€
6.59
5.84
5.59
5.37
5.13
4.56
4.79
4.78
4.14
4.43
4.20
(2.90%)
(4.51%)
—
5.45
FCF per share€
13.87
14.15
16.64
17.52
20.15
19.96
21.00
22.13
24.12
27.21
3.79
6.19%
8.46%
—
5.38
Dividend per sh€
8.23
9.17
8.32
7.99
8.81
8.77
8.33
7.63
7.44
7.20
4.16
(3.97%)
(2.00%)
—
25.73
Div yield (avg)%
8.19
11.06
8.46
11.39
10.38
13.37
13.49
11.48
9.92
7.92
6.32
11.48
10.72
36
10.77
Payout ratio%
0.40
2.97
4.63
4.68
3.37
2.29
0.40
3.13
0.76
3.03
24.88
2.29
3.00
92
193.3
Shares (diluted)M
157.1
137.7
147.5
126.7
108.9
94.90
86.63
85.58
84.67
71.91
196.3
(7.96%)
(7.43%)
45
28.71
Buyback yield%
22.36
24.38
23.68
24.51
22.97
20.06
18.60
19.05
18.08
20.20
4.98
19.05
21.28
49
0.912
D/E ratiox
2.095
2.485
2.794
2.967
3.179
3.259
3.730
3.650
4.219
4.562
0.844
3.730
3.219
30
4.033
Enterprise value€B
0.759
0.705
0.713
0.655
0.693
0.680
0.704
0.664
0.684
0.742
4.874
1.36%
(1.25%)
46
3.448
LT debt€B
0.874
1.008
1.170
1.173
1.303
1.499
1.615
1.849
1.946
2.161
2.963
10.64%
10.97%
82
Revenue
€4.073B
(0.63%)
1.00×
Cost of revenue
€2.851B
(0.63%)
1.00×
Operating expenses
€825.3M
(1.32%)
0.93×
Cash and investments
15.90%