3.785
Revenue€B
4.918
5.021
5.119
5.277
5.404
5.510
5.497
5.462
5.465
5.524
4.104
0.44%
1.47%
58
28.11
Revenue growth%
21.39
20.03
18.04
20.79
21.49
23.71
23.26
20.35
19.07
21.80
13.44
21.80
21.09
90
26.52
Gross margin%
24.44
22.31
19.94
18.60
20.81
17.97
20.17
22.84
22.05
20.28
5.33
20.28
20.55
22
23.85
Operating margin%
28.69
29.57
28.53
30.31
33.10
32.02
34.63
31.86
29.47
26.66
28.30
31.86
29.94
89
26.19
Net margin%
30.58
28.10
28.82
29.97
29.54
31.03
29.25
32.00
33.25
35.08
14.74
32.00
30.28
57
11.82
P/E ratio (avg)x
9.486
9.059
8.220
8.742
9.510
9.135
8.963
8.906
9.210
8.816
17.64
8.963
9.011
15
16.98
EV/EBITx
18.86
18.18
16.59
16.82
16.87
15.10
15.24
13.85
13.74
11.92
12.32
13.85
15.92
66
14.87
FCF yield (avg)%
4.96
3.14
4.61
5.03
6.85
8.50
9.12
11.50
9.04
7.90
22.58
9.04
7.37
58
19.71
FCF margin%
25.92
25.64
28.21
27.97
27.16
28.83
31.57
30.17
28.42
29.34
11.01
29.34
28.31
72
0.979
FCF / Net incomex
1.456
1.595
1.624
1.827
1.672
1.902
1.906
1.879
1.691
1.897
1.607
1.897
1.759
42
14.55
ROIC%
20.06
18.50
17.75
19.82
17.99
18.11
18.15
15.85
16.67
19.53
10.22
18.11
18.13
45
14.52
Return on equity%
8.44
5.95
3.38
3.85
1.55
4.11
4.31
7.02
9.07
7.75
6.98
7.02
5.13
70
12.37
Return on assets%
12.13
14.95
17.32
20.23
22.59
25.38
26.14
27.06
28.76
30.87
5.24
27.06
23.99
39
4.88
EPS€
7.81
7.39
6.74
6.28
5.68
5.23
5.74
5.38
5.66
5.51
5.00
(0.60%)
(3.08%)
—
7.44
EPS growth%
32.91
35.17
32.86
34.99
34.56
36.99
35.47
34.76
32.74
35.60
29.58
35.47
34.87
77
2.00
Bookvalue per sh€
3.46
3.79
4.42
4.30
4.86
5.43
5.41
5.42
5.86
6.02
2.02
4.38%
6.27%
—
2.49
FCF per share€
4.87
5.04
4.92
4.78
4.94
5.49
6.19
6.48
6.56
6.12
5.79
4.36%
2.66%
—
3.53
Dividend per sh€
1.25
1.23
1.14
1.30
1.32
1.46
1.38
1.43
1.61
1.82
4.41
6.70%
3.38%
—
15.11
Div yield (avg)%
4.12
1.69
3.86
2.38
1.98
0.40
0.40
0.40
0.64
1.52
4.44
0.40
1.61
20
2.25
Payout ratio%
15.53
17.96
15.86
15.32
13.20
12.25
14.49
16.26
19.01
17.11
24.72
16.26
15.69
52
0.529
Shares (diluted)B
0.638
0.665
0.717
0.809
0.832
0.961
1.067
1.167
1.141
1.261
0.525
8.67%
6.88%
69
25.64
Buyback yield%
8.37
8.11
6.81
6.62
5.32
5.01
7.49
6.99
9.39
6.97
22.92
6.99
6.98
29
1.475
D/E ratiox
1.690
1.961
2.173
2.561
3.068
3.283
3.188
3.475
3.531
3.559
1.350
3.475
3.128
84
5,239
Enterprise value€M
602.8
625.8
572.2
585.2
500.6
491.0
464.6
488.3
514.1
480.5
734.5
(0.82%)
(3.42%)
11
5.580
LT debt€B
3.289
3.630
3.932
4.309
3.988
4.418
5.002
5.262
5.264
5.837
2.465
7.92%
5.43%
94
Revenue
€5.524B
1.47%
1.00×
Cost of revenue
€2.800B
1.09%
0.96×
Operating expenses
€1.409B
2.06%
1.06×
Spread over hurdle
90.90%