1.077
Revenue€B
1.943
1.921
1.968
1.941
1.959
2.017
2.024
2.051
2.030
2.009
1.168
0.50%
0.62%
63
15.56
Revenue growth%
0.90
2.67
4.55
5.04
5.87
8.35
10.26
9.81
9.66
9.51
11.81
9.66
7.11
69
10.72
Gross margin%
11.88
11.94
12.07
13.92
15.03
14.42
12.27
13.17
14.44
17.15
24.68
14.42
13.55
81
9.48
Operating margin%
14.98
17.67
17.66
20.40
18.07
18.64
16.87
19.12
20.43
20.92
14.56
19.12
18.35
21
7.06
Net margin%
12.86
10.65
9.71
7.03
6.15
7.78
7.47
4.84
4.02
4.35
29.43
4.84
7.25
56
36.28
P/E ratio (avg)x
38.92
42.93
49.12
55.31
55.51
53.02
51.84
57.41
58.26
53.31
9.117
53.31
53.17
85
21.01
EV/EBITx
21.90
22.63
22.99
24.87
22.10
21.96
20.40
19.33
17.88
19.09
11.59
19.33
21.93
23
2.15
FCF yield (avg)%
18.02
20.71
20.64
22.30
24.08
26.51
24.68
24.92
25.40
24.57
6.38
24.92
24.33
62
15.91
FCF margin%
22.69
25.47
28.19
25.58
24.94
22.73
25.39
24.08
27.06
26.97
7.76
25.39
25.43
58
0.931
FCF / Net incomex
1.797
1.688
1.858
2.073
2.082
2.295
2.435
2.375
2.244
2.110
0.411
2.295
2.096
70
6.37
ROIC%
3.63
6.04
6.35
8.06
8.74
9.59
12.24
9.72
9.93
12.29
23.78
9.93
9.17
14
2.73
Return on equity%
22.32
21.48
20.09
20.47
18.07
20.93
23.03
20.13
21.40
19.75
23.80
20.93
20.70
93
29.39
Return on assets%
2.79
1.52
4.25
3.04
4.64
5.82
5.05
3.07
5.45
4.15
5.34
5.05
4.20
46
11.83
EPS€
4.28
4.19
4.56
3.94
3.67
3.22
2.84
2.96
2.92
2.79
12.79
(5.34%)
(3.39%)
—
15.09
EPS growth%
5.06
5.82
8.13
5.20
5.05
3.57
5.30
6.30
6.64
6.95
6.99
6.30
5.56
53
10.07
Bookvalue per sh€
3.94
4.09
4.23
4.58
4.74
4.73
5.16
4.68
4.54
4.77
6.19
0.13%
0.96%
—
6.31
FCF per share€
8.28
8.09
7.67
8.80
9.89
10.46
10.75
10.29
11.43
11.52
10.18
3.10%
4.98%
—
4.72
Dividend per sh€
15.04
15.59
17.72
19.82
19.60
19.06
21.30
20.08
20.98
22.64
2.10
2.93%
3.84%
—
5.35
Div yield (avg)%
15.23
14.30
13.31
14.06
16.65
13.98
11.12
13.11
12.73
12.91
8.00
12.91
13.65
8
6.65
Payout ratio%
15.08
13.98
14.42
13.62
16.62
16.77
18.08
15.34
16.11
17.44
9.86
16.77
15.73
67
43.15
Shares (diluted)M
78.82
77.50
92.03
97.00
101.9
110.3
110.7
125.9
130.6
146.7
43.40
7.56%
7.52%
53
28.13
Buyback yield%
7.87
5.30
4.67
4.36
5.24
5.69
8.09
6.53
7.35
5.60
4.42
6.53
5.64
81
1.172
D/E ratiox
1.543
1.702
1.720
1.786
1.932
2.272
2.418
2.664
2.946
3.318
1.559
2.664
2.102
26
2.275
Enterprise value€B
1.718
1.508
1.548
1.479
1.475
1.588
1.597
1.502
1.320
1.214
0.592
(3.82%)
(3.62%)
52
466.0
LT debt€M
162.4
169.1
175.4
157.6
157.0
153.9
151.2
165.5
149.8
144.2
928.2
(1.69%)
(0.60%)
52
Revenue
€2.009B
0.62%
1.00×
Cost of revenue
€1.406B
0.62%
1.00×
Operating expenses
€368.2M
1.48%
1.09×
Property and equipment
16.54%
Spread over hurdle
(2.42%)