3.686
Revenue€B
2.130
2.214
2.369
2.529
2.632
2.802
2.923
3.084
3.280
3.426
4.108
5.42%
5.52%
24
15.60
Revenue growth%
25.74
26.34
24.10
21.30
18.73
21.25
21.37
23.89
24.73
26.39
14.80
23.89
24.00
36
14.75
Gross margin%
21.54
21.57
20.52
21.34
22.03
20.37
18.01
20.10
17.88
15.15
15.29
18.01
20.44
44
21.52
Operating margin%
11.02
11.12
12.71
12.29
11.99
13.31
12.92
10.22
9.02
10.83
6.15
10.83
11.55
54
25.05
Net margin%
19.24
18.45
16.51
15.05
15.70
14.56
17.47
15.57
16.35
13.69
12.69
15.57
16.02
69
29.82
P/E ratio (avg)x
13.30
13.21
13.75
12.03
11.33
11.23
10.05
10.17
10.74
11.33
21.30
10.74
11.33
41
26.85
EV/EBITx
29.18
34.10
39.76
46.06
47.12
44.76
44.81
43.65
43.73
51.56
29.09
44.76
44.25
11
7.50
FCF yield (avg)%
16.64
16.51
16.95
17.15
16.59
14.12
15.28
14.74
15.74
18.26
16.25
15.28
16.55
14
8.09
FCF margin%
4.91
1.94
0.40
1.31
0.40
0.40
1.99
2.00
0.40
0.40
26.73
0.40
0.85
93
1.423
FCF / Net incomex
1.689
1.672
1.734
1.535
1.347
1.323
1.443
1.427
1.456
1.597
1.555
1.443
1.495
7
19.22
ROIC%
12.35
10.38
8.99
6.14
3.74
2.45
0.41
1.55
3.49
3.04
16.66
2.45
3.61
71
5.59
Return on equity%
14.75
12.71
10.17
12.07
9.87
11.00
12.84
11.77
10.89
12.93
28.58
11.77
11.92
71
5.26
Return on assets%
24.37
24.18
22.48
20.76
21.23
21.35
23.17
24.16
22.81
25.43
12.96
23.17
22.99
16
30.92
EPS€
28.17
30.46
33.24
36.53
38.37
41.98
48.94
56.36
66.91
72.05
34.61
13.43%
10.34%
—
18.14
EPS growth%
19.17
17.09
18.92
16.66
17.74
17.67
15.77
12.95
12.30
14.30
12.73
14.30
16.87
82
36.65
Bookvalue per sh€
12.17
14.65
16.69
17.03
20.56
21.66
23.51
23.99
27.62
28.85
21.29
7.01%
10.53%
—
24.54
FCF per share€
53.84
50.40
48.21
48.89
47.51
46.43
48.96
56.13
61.64
60.54
10.00
4.97%
2.60%
—
9.36
Dividend per sh€
29.11
26.46
23.94
21.29
20.97
22.06
23.09
23.12
21.46
22.79
24.89
1.68%
(3.54%)
—
15.85
Div yield (avg)%
10.17
8.39
9.53
10.79
9.37
11.08
12.94
15.45
16.36
16.89
15.22
15.45
10.94
43
25.79
Payout ratio%
12.41
12.67
9.94
11.78
11.53
9.89
11.76
10.33
11.87
13.29
28.02
11.76
11.77
76
99.65
Shares (diluted)M
86.91
89.16
97.59
85.84
75.36
78.68
71.78
73.37
79.12
85.95
96.44
2.66%
0.14%
79
11.02
Buyback yield%
29.36
27.09
28.90
31.83
33.42
31.20
30.42
30.25
31.03
31.47
28.50
31.03
30.72
58
0.751
D/E ratiox
1.960
1.890
2.201
2.554
2.925
3.226
3.312
3.434
3.972
3.951
1.069
3.434
3.076
41
2.108
Enterprise value€B
1.835
2.011
2.017
2.042
2.022
2.084
2.011
2.110
2.203
2.343
0.322
3.00%
2.16%
35
3.561
LT debt€B
5.112
5.904
5.603
6.480
6.724
7.249
7.284
7.608
7.200
7.917
1.903
3.32%
4.85%
19
Revenue
€3.426B
5.52%
1.00×
Cost of revenue
€2.269B
5.61%
1.01×
Operating expenses
€568.6M
5.05%
0.96×
Goodwill & intangibles
16.55%