14.64
Revenue€B
26.02
27.13
27.97
29.64
30.99
32.64
34.65
36.37
38.52
41.01
15.32
5.76%
4.88%
29
26.90
Revenue growth%
13.04
13.62
11.22
9.00
7.27
9.77
11.96
12.11
10.08
10.63
21.91
10.63
10.93
57
28.43
Gross margin%
7.79
7.51
10.16
11.01
9.04
7.37
4.64
5.20
4.85
4.24
19.11
4.85
7.44
32
29.41
Operating margin%
14.97
15.49
13.86
12.37
11.66
9.70
9.71
10.78
13.04
13.09
27.90
10.78
12.71
86
16.03
Net margin%
11.61
14.48
14.57
17.48
15.24
15.68
12.92
14.93
14.75
13.70
4.00
14.75
14.66
63
37.62
P/E ratio (avg)x
8.281
8.758
9.069
9.192
9.358
9.194
9.370
10.04
8.898
8.373
11.31
9.194
9.131
14
13.12
EV/EBITx
7.716
7.679
8.535
9.414
9.597
9.430
9.699
9.482
10.22
11.29
28.35
9.699
9.456
82
15.61
FCF yield (avg)%
5.47
5.04
2.55
4.11
7.08
9.47
11.48
10.27
11.97
11.18
15.92
11.18
8.27
72
17.43
FCF margin%
24.01
24.52
23.87
23.33
22.58
23.86
21.22
23.96
23.25
23.84
8.77
23.84
23.85
70
0.522
FCF / Net incomex
1.611
1.442
1.317
1.242
1.288
1.381
1.227
1.268
1.084
0.968
1.428
1.227
1.278
20
3.68
ROIC%
6.31
5.09
7.16
6.56
5.04
7.55
7.38
4.53
6.55
5.40
27.90
6.55
6.43
49
6.61
Return on equity%
4.76
7.56
8.67
6.81
6.52
9.31
10.13
11.89
12.31
12.54
28.78
11.89
8.99
55
5.94
Return on assets%
19.82
17.08
18.75
16.61
18.22
18.59
20.94
20.85
19.87
17.88
11.49
19.87
18.67
13
34.60
EPS€
51.67
56.71
62.94
73.70
74.40
72.24
81.25
92.27
94.43
105.58
37.35
7.25%
8.70%
—
9.59
EPS growth%
32.99
32.56
31.69
29.29
28.31
27.15
25.33
24.58
25.42
28.40
17.34
25.42
28.36
36
15.28
Bookvalue per sh€
40.08
41.35
41.89
45.31
49.83
47.29
55.95
61.22
65.64
67.51
6.47
6.26%
5.71%
—
27.79
FCF per share€
35.77
40.38
45.04
52.83
53.39
51.52
50.54
57.66
57.71
60.55
31.00
2.55%
5.88%
—
27.53
Dividend per sh€
16.96
17.14
19.79
20.09
19.98
21.25
25.16
26.81
29.82
35.68
32.13
12.30%
8.76%
—
11.51
Div yield (avg)%
20.43
18.97
19.35
18.08
16.49
17.29
15.67
14.00
11.25
8.85
25.18
14.00
16.89
27
6.07
Payout ratio%
10.99
11.63
14.36
15.67
16.64
19.41
20.47
18.53
18.91
17.08
15.48
18.91
16.86
30
0.723
Shares (diluted)B
1.216
1.305
1.311
1.297
1.474
1.567
1.807
2.045
2.309
2.708
0.692
12.94%
8.44%
66
3.09
Buyback yield%
10.38
11.68
13.52
11.61
8.95
6.12
7.91
7.06
7.52
8.15
2.22
7.52
8.55
75
0.303
D/E ratiox
0.383
0.340
0.354
0.316
0.346
0.339
0.373
0.345
0.384
0.356
0.108
0.356
0.350
29
36.32
Enterprise value€B
18.22
21.13
24.65
25.52
29.18
33.03
39.28
39.61
47.38
45.39
26.53
9.24%
10.09%
67
27.29
LT debt€B
52.12
51.87
51.94
57.98
63.21
68.07
66.37
66.84
72.85
78.93
21.64
4.54%
4.81%
67
Revenue
€41.01B
4.88%
1.00×
Cost of revenue
€21.56B
4.88%
1.00×
Operating expenses
€5.626B
5.29%
1.04×
Cash and investments
16.32%
Goodwill & intangibles
16.11%