32.87
Revenue€B
24.99
27.02
28.57
30.08
31.58
33.28
35.69
37.57
40.72
43.22
34.38
6.47%
6.04%
30
2.81
Revenue growth%
14.58
16.61
16.55
14.46
12.91
14.23
13.29
11.99
14.01
11.08
19.77
13.29
14.12
20
21.86
Gross margin%
19.31
17.23
18.32
18.45
16.16
18.81
21.44
20.63
17.86
15.73
28.68
18.81
18.38
15
15.53
Operating margin%
28.04
30.22
33.03
33.17
33.77
31.50
31.34
33.73
35.21
36.85
8.86
33.73
33.10
32
6.06
Net margin%
15.21
15.32
12.51
11.42
9.43
6.86
6.53
9.16
10.34
10.11
16.50
9.16
10.22
30
23.04
P/E ratio (avg)x
39.54
36.33
40.14
42.37
40.79
40.39
42.58
47.36
49.79
49.67
24.57
47.36
41.58
49
28.94
EV/EBITx
27.80
29.62
27.56
25.18
27.30
25.76
29.11
32.58
29.88
30.80
16.42
29.88
28.45
52
7.40
FCF yield (avg)%
1.93
4.21
1.96
2.68
0.65
0.64
3.34
4.25
6.45
5.94
23.60
4.25
3.01
85
8.50
FCF margin%
20.30
19.54
19.62
17.27
18.02
19.25
20.29
21.15
20.93
21.04
15.38
20.93
19.96
58
1.163
FCF / Net incomex
1.588
1.436
1.257
1.282
1.266
1.164
1.187
1.268
1.097
1.159
1.698
1.164
1.262
58
22.93
ROIC%
16.87
17.54
19.32
21.72
23.43
24.58
25.53
27.12
28.63
26.55
5.39
26.55
24.01
52
28.79
Return on equity%
6.08
5.28
3.53
1.97
2.96
3.18
2.19
1.22
0.40
2.21
6.73
2.19
2.58
17
19.77
Return on assets%
10.05
9.87
8.45
10.99
12.58
15.41
17.91
17.90
15.56
16.70
13.99
16.70
13.99
38
24.71
EPS€
16.30
17.48
16.04
16.05
15.21
14.03
13.03
12.51
13.32
12.71
26.24
(3.52%)
(2.50%)
—
13.68
EPS growth%
8.26
10.54
8.79
10.10
12.05
13.67
11.97
11.50
12.28
10.58
24.14
11.97
11.04
86
12.72
Bookvalue per sh€
16.03
14.83
14.54
15.40
14.94
16.18
16.43
14.16
12.77
13.64
8.28
(1.81%)
(2.59%)
—
8.94
FCF per share€
25.03
28.64
29.80
34.63
40.18
43.41
46.13
43.17
49.67
56.90
9.45
7.21%
8.85%
—
16.53
Dividend per sh€
11.37
11.12
13.29
14.45
16.09
18.81
19.96
21.44
20.87
23.22
10.99
7.61%
8.01%
—
29.45
Div yield (avg)%
9.35
6.52
5.93
7.53
4.65
3.96
1.46
0.40
2.11
2.86
26.34
2.11
4.31
40
8.46
Payout ratio%
17.85
17.29
15.64
12.77
11.17
9.82
10.66
12.97
12.99
15.84
22.59
12.97
12.98
46
532.3
Shares (diluted)M
432.9
459.5
403.1
403.4
432.2
462.5
424.6
420.7
387.0
365.1
536.3
(3.32%)
(1.27%)
75
22.85
Buyback yield%
15.96
15.90
13.82
15.69
17.31
15.41
14.72
13.32
11.36
10.22
18.95
13.32
15.06
51
0.682
D/E ratiox
0.997
1.121
1.111
1.088
1.199
1.171
1.184
1.209
1.317
1.382
1.441
1.209
1.177
66
25.19
Enterprise value€B
19.54
18.89
18.47
17.80
18.59
19.03
20.44
21.98
20.92
24.42
15.73
5.61%
3.77%
94
34.39
LT debt€B
10.50
10.70
9.871
8.909
9.216
8.286
8.112
7.973
7.357
6.871
18.29
(5.71%)
(3.60%)
28
Revenue
€43.22B
6.04%
1.00×
Cost of revenue
€27.96B
5.86%
0.98×
Operating expenses
€10.62B
6.58%
1.05×
Goodwill & intangibles
15.65%