17.26
Revenue€B
25.29
25.68
26.33
26.40
26.50
27.15
28.21
28.07
28.01
29.15
19.09
1.93%
1.47%
81
21.29
Revenue growth%
0.40
0.40
0.40
2.90
0.68
1.53
0.40
0.40
2.11
2.54
20.51
1.53
0.54
60
7.83
Gross margin%
7.15
7.61
9.08
10.86
12.09
11.69
9.74
8.49
10.16
8.86
8.80
9.74
9.41
46
28.32
Operating margin%
17.46
15.20
15.24
16.93
19.68
20.60
23.22
24.92
27.48
25.60
19.69
24.92
20.14
65
8.26
Net margin%
23.69
24.77
27.42
30.14
27.69
25.37
25.09
27.15
27.67
29.90
17.96
27.15
27.28
75
10.54
P/E ratio (avg)x
15.09
16.80
15.66
17.13
16.77
15.88
15.62
14.53
16.27
16.68
19.72
15.88
16.08
80
13.67
EV/EBITx
24.06
22.82
20.71
17.83
15.32
15.57
15.71
15.26
15.01
13.51
34.33
15.26
15.64
35
18.95
FCF yield (avg)%
10.86
9.48
8.35
5.43
7.24
7.68
9.10
10.97
9.59
8.04
4.08
9.10
8.72
43
6.51
FCF margin%
17.49
18.19
20.41
20.04
17.34
14.84
11.91
13.10
12.84
13.25
20.16
13.10
16.09
44
1.153
FCF / Net incomex
1.393
1.498
1.664
1.675
1.961
2.314
2.464
2.415
2.318
2.407
1.570
2.407
2.137
47
10.45
ROIC%
15.59
17.03
17.62
18.71
18.35
20.89
20.49
19.92
18.36
19.96
11.81
19.96
18.53
34
14.26
Return on equity%
9.74
11.60
13.75
11.21
10.20
10.99
9.88
9.63
10.15
10.34
7.34
10.15
10.27
19
26.14
Return on assets%
23.88
22.18
21.88
22.79
20.37
19.06
21.91
19.33
21.81
21.61
21.26
21.61
21.85
48
12.52
EPS€
20.69
22.12
24.31
25.71
27.42
25.70
27.19
25.89
24.63
25.43
13.99
(1.50%)
1.62%
—
7.34
EPS growth%
0.40
1.91
0.40
0.40
2.13
1.49
2.36
3.48
4.67
3.32
11.17
3.32
2.02
77
4.26
Bookvalue per sh€
28.03
30.30
35.50
38.18
38.82
38.91
39.77
47.04
48.66
56.18
3.76
7.68%
7.61%
—
10.01
FCF per share€
4.40
4.79
4.67
5.24
5.19
5.83
5.96
6.59
6.60
6.20
10.25
3.64%
4.20%
—
14.95
Dividend per sh€
13.87
15.20
14.45
13.74
12.56
10.92
10.62
9.16
9.39
10.29
8.62
(3.91%)
(3.09%)
—
11.21
Div yield (avg)%
0.40
0.63
2.48
3.77
5.51
7.91
8.86
6.43
7.00
4.85
18.02
7.00
5.18
61
4.16
Payout ratio%
23.51
22.45
23.21
24.97
25.58
25.97
26.39
24.27
26.72
24.78
10.69
25.97
24.88
51
1.793
Shares (diluted)B
2.480
2.164
2.214
2.210
2.111
2.049
1.950
1.687
1.787
1.810
1.793
(3.03%)
(2.85%)
18
21.86
Buyback yield%
12.91
11.59
11.73
11.17
8.84
8.40
10.90
10.57
11.52
10.08
2.23
10.57
11.04
16
1.798
D/E ratiox
0.507
0.490
0.471
0.507
0.568
0.584
0.545
0.567
0.615
0.614
1.188
0.584
0.556
89
33.55
Enterprise value€B
26.45
25.55
28.68
29.73
34.14
33.72
31.54
31.99
32.39
36.72
29.32
1.47%
4.71%
8
2.668
LT debt€B
56.12
60.55
65.12
74.97
86.59
97.87
95.85
98.89
108.3
113.2
28.44
5.50%
8.27%
22
Revenue
€29.15B
1.47%
1.00×
Cost of revenue
€20.36B
1.45%
1.00×
Operating expenses
€3.520B
2.25%
1.08×
Goodwill & intangibles
15.28%
Spread over hurdle
24.70%