1.682
Revenue€B
1.650
1.788
1.886
1.996
2.125
2.291
2.480
2.685
2.880
3.078
1.766
7.70%
7.26%
72
17.58
Revenue growth%
21.67
21.68
21.01
18.57
16.78
15.36
13.24
15.39
15.84
12.97
19.12
15.36
16.31
10
11.85
Gross margin%
19.39
17.09
18.84
16.15
14.71
13.07
11.41
8.62
8.35
9.61
14.52
9.61
13.89
90
27.40
Operating margin%
26.51
25.38
23.53
24.81
22.80
20.30
19.53
19.83
22.61
23.20
24.55
20.30
23.00
35
24.14
Net margin%
24.63
22.23
22.66
21.71
19.83
20.37
21.30
19.82
22.33
22.86
11.57
21.30
21.97
45
21.20
P/E ratio (avg)x
21.50
22.08
22.40
25.02
22.35
22.84
23.41
24.60
27.48
26.75
6.815
24.60
23.12
71
37.42
EV/EBITx
20.26
21.82
21.05
18.90
16.65
18.07
18.39
17.72
17.56
17.64
24.81
17.72
18.23
32
7.27
FCF yield (avg)%
3.55
2.87
0.40
0.40
1.16
2.00
0.40
0.40
0.40
0.40
25.29
0.40
0.40
15
27.97
FCF margin%
7.93
5.23
7.60
7.28
10.06
7.99
7.36
4.51
3.38
1.72
6.61
4.51
7.32
26
0.831
FCF / Net incomex
1.338
1.374
1.489
1.476
1.356
1.414
1.432
1.502
1.419
1.358
1.545
1.419
1.417
77
17.67
ROIC%
23.76
20.90
21.47
18.50
19.79
21.70
23.32
25.06
22.89
22.98
4.56
22.98
22.29
53
26.61
Return on equity%
6.63
4.74
1.92
0.70
2.42
2.02
2.28
4.70
6.64
7.25
3.39
4.70
3.56
56
12.90
Return on assets%
12.85
14.11
16.58
16.97
18.71
20.05
17.64
18.84
15.97
13.97
7.25
17.64
16.78
52
1.48
EPS€
1.80
2.12
2.37
2.60
2.72
2.96
3.11
3.25
3.46
4.04
1.52
8.18%
8.77%
—
22.55
EPS growth%
18.26
16.34
16.68
15.86
18.11
18.02
20.46
21.10
21.77
23.32
10.12
21.10
18.18
65
0.72
Bookvalue per sh€
2.91
2.93
2.90
3.37
3.76
3.74
4.17
4.08
4.12
4.27
2.02
2.58%
5.28%
—
0.45
FCF per share€
2.14
2.01
2.00
2.10
1.95
2.04
2.07
2.14
2.12
1.96
2.05
0.11%
(0.06%)
—
1.61
Dividend per sh€
1.62
1.59
1.62
1.70
1.51
1.42
1.54
1.53
1.43
1.50
0.75
(0.09%)
(0.23%)
—
18.11
Div yield (avg)%
10.79
11.37
8.57
9.37
9.23
6.77
5.28
7.46
8.53
11.41
2.87
7.46
8.90
34
7.15
Payout ratio%
4.40
5.37
3.64
4.53
3.59
0.90
3.51
3.48
4.76
5.58
11.71
3.51
4.02
71
0.821
Shares (diluted)B
0.800
0.827
0.825
0.797
0.853
0.945
0.897
0.884
1.009
1.129
0.820
5.78%
2.62%
40
3.91
Buyback yield%
1.79
2.72
0.94
1.29
2.49
2.93
2.53
2.09
2.26
5.26
27.77
2.53
2.38
37
1.137
D/E ratiox
0.400
0.463
0.530
0.575
0.586
0.592
0.629
0.661
0.723
0.709
0.658
0.661
0.589
12
0.113
Enterprise value€B
0.807
0.825
0.869
0.920
0.927
0.822
0.777
0.746
0.790
0.778
1.565
(3.44%)
(1.50%)
24
0.834
LT debt€B
1.000
1.020
1.072
0.988
1.017
1.039
0.980
0.981
1.048
1.066
1.412
0.94%
0.96%
77
Revenue
€3.078B
7.26%
1.00×
Cost of revenue
€1.937B
7.63%
1.03×
Operating expenses
€296.1M
6.13%
0.90×
Cash and investments
17.77%
Goodwill & intangibles
15.20%