3.803
Revenue€B
2.997
3.128
3.223
3.228
3.281
3.327
3.455
3.581
3.734
3.791
4.013
2.93%
2.61%
39
16.65
Revenue growth%
13.46
12.48
11.29
9.13
11.54
9.82
8.17
6.81
8.58
8.27
2.93
8.27
9.48
37
22.36
Gross margin%
22.55
23.92
24.39
24.09
23.57
21.97
20.56
19.58
20.68
20.14
4.77
20.56
22.26
71
14.02
Operating margin%
14.65
16.55
15.81
18.76
19.84
22.34
22.60
21.68
21.99
20.15
5.06
21.99
19.99
57
22.09
Net margin%
16.11
19.05
18.19
20.99
21.33
18.41
17.66
17.59
15.93
17.30
29.80
17.59
17.93
38
26.60
P/E ratio (avg)x
40.77
43.69
47.26
51.60
52.68
51.36
58.66
65.01
73.87
79.70
21.06
65.01
52.14
34
8.491
EV/EBITx
28.74
26.42
29.19
32.99
30.12
31.56
34.95
34.70
32.08
32.68
26.88
32.68
31.82
65
22.65
FCF yield (avg)%
0.40
0.40
1.15
2.24
0.62
1.28
2.39
4.60
2.36
4.54
14.40
2.39
1.76
71
17.09
FCF margin%
15.30
14.47
16.60
17.53
16.47
14.17
15.58
18.00
17.69
16.60
15.51
16.60
16.54
12
1.454
FCF / Net incomex
2.371
2.773
3.199
3.815
3.948
4.623
5.307
5.168
5.568
5.741
0.926
5.307
4.285
88
10.00
ROIC%
19.90
21.87
19.21
21.59
24.15
23.84
22.22
19.56
22.26
22.12
23.21
22.22
22.00
40
14.67
Return on equity%
20.14
21.49
24.08
23.20
23.11
25.91
24.86
27.82
28.30
26.49
25.64
26.49
24.47
56
10.22
Return on assets%
25.62
23.40
24.55
27.02
28.62
31.05
30.10
32.07
31.05
31.52
11.07
31.05
29.36
56
9.11
EPS€
6.76
6.51
7.26
7.95
7.05
6.48
5.94
6.02
6.26
6.40
9.98
(1.89%)
(0.33%)
—
13.97
EPS growth%
23.64
26.36
26.29
24.76
24.70
25.36
27.01
29.93
29.91
28.73
18.52
28.73
26.33
95
9.63
Bookvalue per sh€
14.93
17.19
18.89
20.48
20.68
20.98
20.98
20.70
21.68
24.91
11.78
3.79%
6.74%
—
8.22
FCF per share€
15.53
16.83
17.60
15.87
15.24
14.08
13.25
12.25
12.62
11.80
11.00
(4.99%)
(2.40%)
—
4.76
Dividend per sh€
16.72
15.56
15.66
16.84
16.97
18.80
19.62
18.32
18.35
16.92
14.98
(0.07%)
1.34%
—
3.50
Div yield (avg)%
10.72
8.81
11.60
13.93
16.82
16.91
18.63
18.03
15.80
16.36
15.29
16.91
16.08
12
4.20
Payout ratio%
16.62
17.82
20.10
17.79
17.43
19.41
17.25
15.65
15.51
18.34
5.85
17.25
17.61
41
220.2
Shares (diluted)M
204.4
207.3
211.7
183.0
172.1
178.0
180.7
166.1
178.7
162.5
222.4
(1.13%)
(2.58%)
86
21.96
Buyback yield%
8.93
8.96
11.22
13.21
15.35
15.30
13.91
13.59
16.04
16.49
6.12
15.30
13.75
15
0.134
D/E ratiox
0.470
0.552
0.630
0.607
0.606
0.707
0.770
0.889
0.957
0.953
0.717
0.889
0.668
16
0.244
Enterprise value€B
2.416
2.451
2.417
2.336
2.172
2.179
2.371
2.158
2.013
1.778
2.032
(3.92%)
(2.52%)
26
2.411
LT debt€B
3.909
3.370
3.325
3.463
3.278
3.231
2.956
3.113
3.007
2.925
2.234
(2.25%)
(2.39%)
60
Revenue
€3.791B
2.61%
1.00×
Cost of revenue
€2.605B
2.74%
1.01×
Operating expenses
€770.3M
1.99%
0.94×
Goodwill & intangibles
21.01%