2.493
Revenue€B
3.139
3.119
3.058
3.137
3.171
3.185
3.273
3.247
3.254
3.231
2.624
0.38%
0.46%
61
11.83
Revenue growth%
2.75
3.70
5.74
6.53
6.59
6.53
4.93
6.24
5.56
2.64
14.99
5.56
5.65
14
25.89
Gross margin%
18.77
19.29
16.99
14.03
13.57
16.09
17.54
19.81
19.43
17.03
14.28
17.54
17.28
13
28.09
Operating margin%
26.66
28.28
29.54
28.20
29.37
32.11
33.19
30.20
27.83
29.30
24.46
30.20
29.33
36
8.96
Net margin%
10.20
7.78
8.32
9.79
8.29
6.77
8.41
8.63
6.12
3.53
17.45
6.77
8.30
88
31.53
P/E ratio (avg)x
35.74
37.40
36.91
37.54
35.75
39.36
36.68
34.55
32.28
31.43
9.962
34.55
36.21
31
6.985
EV/EBITx
42.35
45.37
48.73
53.32
54.42
55.03
59.66
57.56
57.97
58.42
6.089
57.97
54.73
93
10.29
FCF yield (avg)%
27.66
28.21
27.57
28.71
31.61
32.07
30.40
32.28
34.43
36.61
4.81
32.28
31.00
63
23.35
FCF margin%
21.91
24.32
26.72
25.26
22.49
23.29
24.66
24.24
24.39
25.92
23.25
24.39
24.36
51
0.932
FCF / Net incomex
0.441
0.473
0.433
0.433
0.437
0.471
0.475
0.519
0.481
0.478
0.245
0.478
0.472
10
5.67
ROIC%
7.49
5.17
4.43
3.28
4.69
5.41
5.43
3.21
4.09
6.16
8.06
5.41
4.93
35
12.57
Return on equity%
21.97
19.74
19.97
19.89
19.96
17.37
19.11
22.09
22.52
24.28
8.94
22.09
19.97
51
24.19
Return on assets%
29.87
32.62
31.03
28.63
28.62
28.50
29.82
29.13
29.53
32.28
13.76
29.53
29.68
62
5.51
EPS€
12.36
12.76
14.37
14.94
15.62
17.19
16.41
16.81
17.97
17.58
6.17
2.39%
4.38%
—
11.78
EPS growth%
14.26
14.50
11.79
12.18
9.53
11.27
10.01
11.14
14.07
16.51
3.25
11.27
11.99
40
6.40
Bookvalue per sh€
9.46
10.28
9.56
8.91
8.54
7.75
7.69
7.59
7.80
7.06
5.43
(3.75%)
(4.04%)
—
4.13
FCF per share€
5.05
4.89
4.75
4.80
4.40
4.73
5.33
5.22
5.13
4.71
6.78
1.36%
(0.42%)
—
9.24
Dividend per sh€
9.42
9.06
10.11
10.24
10.18
9.55
9.60
10.16
9.63
9.08
10.68
(2.26%)
0.18%
—
5.30
Div yield (avg)%
12.91
11.72
9.96
11.74
10.02
10.02
11.24
14.10
12.10
11.39
9.51
11.39
11.55
71
8.25
Payout ratio%
23.05
22.42
23.31
23.39
25.00
27.47
29.50
31.09
28.34
28.06
4.24
28.34
26.23
28
160.4
Shares (diluted)M
129.7
127.0
114.7
105.3
97.68
89.99
91.14
82.06
86.30
81.44
159.8
(3.57%)
(5.09%)
13
26.49
Buyback yield%
17.32
18.04
19.03
21.01
19.15
18.51
16.92
15.90
15.97
15.26
28.02
15.97
17.68
30
1.252
D/E ratiox
0.895
0.956
1.084
1.035
1.118
1.118
1.102
1.134
1.143
1.113
1.545
1.118
1.108
74
0.838
Enterprise value€B
1.598
1.629
1.483
1.496
1.334
1.195
1.054
1.022
1.015
0.903
1.073
(7.51%)
(4.69%)
94
1.957
LT debt€B
0.273
0.243
0.224
0.229
0.215
0.219
0.237
0.222
0.195
0.195
1.713
(1.88%)
(3.49%)
90
Revenue
€3.231B
0.46%
1.00×
Cost of revenue
€1.587B
0.42%
1.00×
Operating expenses
€540.9M
—
0.95×