0.325
Revenue€B
1.377
1.505
1.671
1.784
1.934
2.066
2.211
2.378
2.598
2.837
0.363
7.96%
8.26%
84
5.71
Revenue growth%
10.68
9.02
8.08
10.08
7.56
5.40
7.39
7.79
6.21
6.51
13.90
6.51
7.67
37
25.68
Gross margin%
20.77
23.01
23.79
21.56
20.16
21.80
23.93
22.17
22.80
22.59
3.88
22.59
22.38
95
6.83
Operating margin%
32.35
34.43
35.13
34.17
36.92
35.20
34.51
33.09
35.89
37.77
17.18
35.20
34.82
59
7.64
Net margin%
27.78
25.89
27.89
30.81
33.28
35.88
38.10
39.80
41.48
40.81
27.61
39.80
34.58
43
14.85
P/E ratio (avg)x
23.14
21.77
19.03
20.42
22.39
21.35
23.47
21.74
20.09
21.40
23.12
21.40
21.57
84
30.03
EV/EBITx
37.27
37.06
38.01
37.02
39.25
41.06
45.61
51.00
53.47
62.98
24.59
51.00
40.15
64
23.60
FCF yield (avg)%
2.89
2.31
2.79
3.79
0.97
1.30
0.40
0.40
0.40
0.40
9.03
0.40
1.14
69
13.25
FCF margin%
30.76
31.97
34.20
31.44
32.45
29.82
29.21
27.03
24.21
23.68
12.41
27.03
30.29
5
0.536
FCF / Net incomex
1.467
1.379
1.445
1.375
1.207
1.210
1.301
1.329
1.365
1.304
0.292
1.304
1.347
50
4.67
ROIC%
30.14
30.36
29.74
31.45
31.46
31.64
31.37
32.73
32.99
31.18
10.23
31.64
31.41
10
6.41
Return on equity%
19.90
18.29
17.29
17.29
17.73
20.18
18.12
16.42
17.94
18.19
10.23
18.12
18.03
61
27.60
Return on assets%
29.21
31.61
33.11
31.19
28.38
31.00
30.84
30.85
28.96
28.02
19.15
30.84
30.85
64
0.99
EPS€
2.39
2.27
2.20
2.30
2.25
2.46
2.63
2.53
2.30
2.27
1.09
0.14%
(1.36%)
—
5.37
EPS growth%
24.79
26.02
24.79
27.78
28.62
25.87
28.85
27.79
28.68
29.30
23.48
28.68
27.79
26
2.76
Bookvalue per sh€
2.50
2.55
2.20
2.14
2.32
2.41
2.59
2.59
2.68
2.44
0.45
0.98%
(1.20%)
—
3.18
FCF per share€
1.28
1.44
1.39
1.49
1.37
1.35
1.51
1.42
1.42
1.27
2.63
(1.48%)
(0.45%)
—
1.97
Dividend per sh€
2.06
2.15
2.09
2.18
2.29
2.49
2.26
2.33
2.10
1.96
0.76
(3.12%)
(0.63%)
—
15.95
Div yield (avg)%
10.56
8.35
6.72
5.27
3.82
1.93
1.11
2.47
2.32
0.44
16.92
1.93
3.15
34
2.32
Payout ratio%
20.06
22.74
22.37
23.25
25.14
25.74
27.18
26.55
28.01
26.03
3.78
26.55
25.44
20
0.451
Shares (diluted)B
0.645
0.715
0.802
0.784
0.850
0.846
0.825
0.889
1.052
1.059
0.429
4.50%
4.89%
15
28.41
Buyback yield%
20.93
18.65
17.56
15.81
15.72
17.21
18.28
16.16
13.62
14.12
13.70
16.16
16.69
62
1.653
D/E ratiox
0.500
0.515
0.536
0.588
0.627
0.627
0.682
0.613
0.559
0.604
0.546
0.613
0.596
11
1.840
Enterprise value€B
1.863
2.184
2.141
2.550
2.789
2.873
3.293
3.619
3.523
4.035
0.791
7.67%
9.61%
52
0.251
LT debt€B
3.024
3.366
3.457
3.518
3.644
3.977
4.667
4.568
4.618
4.429
1.994
3.98%
4.47%
29
Revenue
€2.837B
8.26%
1.00×
Cost of revenue
€1.675B
8.22%
1.00×
Operating expenses
€545.3M
8.29%
1.00×