1.357
Revenue€B
1.244
1.359
1.431
1.547
1.645
1.753
1.910
2.004
2.173
2.273
1.413
6.67%
6.92%
23
18.13
Revenue growth%
21.33
19.96
20.05
17.39
19.64
17.74
16.42
15.04
13.22
15.02
11.66
15.04
17.57
16
5.58
Gross margin%
19.51
18.63
18.95
16.94
17.32
18.12
20.14
20.95
21.12
22.59
16.63
20.95
19.23
16
24.10
Operating margin%
24.63
23.56
23.28
22.44
21.23
20.33
21.43
22.92
23.84
22.57
16.76
22.57
22.75
87
27.45
Net margin%
25.08
27.37
25.09
22.40
22.90
24.67
23.49
26.19
24.61
25.33
12.60
24.67
24.87
21
12.10
P/E ratio (avg)x
33.36
31.68
35.23
33.57
38.09
41.20
42.32
43.37
45.68
51.99
29.57
43.37
39.65
49
14.45
EV/EBITx
38.91
41.50
44.69
44.42
47.50
50.72
49.12
52.20
50.07
57.98
8.641
50.72
48.31
38
19.92
FCF yield (avg)%
0.40
0.40
2.88
1.52
0.40
0.40
0.40
0.40
2.77
2.54
28.96
0.40
0.40
28
19.86
FCF margin%
25.38
25.46
24.56
25.95
25.67
28.25
28.39
31.14
31.74
34.42
2.58
31.14
27.10
50
0.273
FCF / Net incomex
1.149
1.083
1.013
0.991
0.932
0.915
0.905
0.948
0.880
0.831
0.624
0.905
0.940
28
16.40
ROIC%
22.63
20.73
21.25
19.70
18.86
17.21
14.38
13.81
11.56
13.19
27.82
13.81
18.03
76
29.20
Return on equity%
25.04
27.33
29.33
29.98
28.46
31.21
30.83
32.42
30.49
31.87
23.56
31.21
30.23
6
13.67
Return on assets%
9.63
10.53
12.51
9.52
11.94
12.74
13.23
11.82
13.54
13.38
2.07
13.23
12.23
63
6.36
EPS€
3.17
3.55
3.19
2.86
3.22
3.42
3.62
3.87
3.99
3.82
7.03
3.45%
2.14%
—
5.04
EPS growth%
27.34
29.26
28.07
25.89
27.45
27.31
27.67
29.55
31.73
31.24
19.30
29.55
27.87
85
7.96
Bookvalue per sh€
10.65
9.61
8.68
9.02
8.04
7.20
8.06
8.92
9.54
9.22
4.47
2.76%
(0.92%)
—
11.36
FCF per share€
4.17
4.10
3.83
4.11
3.81
3.80
3.94
3.96
4.23
4.25
10.62
2.21%
(0.15%)
—
5.61
Dividend per sh€
18.62
19.92
21.04
20.81
24.08
25.43
30.38
33.42
37.99
45.47
5.62
13.55%
10.90%
—
17.56
Div yield (avg)%
23.82
26.06
27.50
25.64
25.74
25.13
26.35
23.71
20.73
17.88
8.46
23.71
25.38
52
28.35
Payout ratio%
14.33
12.62
14.87
14.71
17.37
18.00
19.24
18.98
21.18
23.92
23.03
19.24
17.68
27
119.3
Shares (diluted)M
103.0
104.0
104.8
112.4
117.8
123.3
106.0
105.2
91.84
90.21
117.1
(5.19%)
(1.31%)
27
19.54
Buyback yield%
6.82
5.52
6.84
8.96
9.58
8.82
9.76
10.67
8.98
6.05
14.54
8.98
8.89
26
1.082
D/E ratiox
1.406
1.329
1.408
1.495
1.320
1.198
1.190
1.230
1.319
1.354
1.333
1.230
1.324
67
1.334
Enterprise value€B
0.700
0.659
0.716
0.762
0.808
0.787
0.885
1.013
1.035
1.155
1.535
7.41%
6.46%
44
1.118
LT debt€B
0.974
1.063
1.033
1.162
1.099
1.146
1.030
1.030
1.018
1.121
1.206
0.39%
2.49%
56
Revenue
€2.273B
6.92%
1.00×
Cost of revenue
€1.327B
6.79%
0.99×
Operating expenses
€412.5M
7.81%
1.09×
Cash and investments
16.73%